Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.24% first-year return on $143k initial cash invested.
-11.24%
Cash On Cash
3.83%
Cap Rate
0.63
DSCR
$4,980
Rent
-$1,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,980 income − $6,321 expenses = $1,341 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,963
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,980
Total Expenses
$6,321
Mortgage P&I
61%
$3,047
Property Taxes
12%
$578
Home Insurance
4%
$210
HOA
2%
$96
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245