Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.07% first-year return on $142k initial cash invested.
-13.07%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,623
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,623 income − $5,171 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,911
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,623
Total Expenses
$5,171
Mortgage P&I
81%
$2,948
Property Taxes
7%
$256
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906