Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.38% first-year return on $143k initial cash invested.
-29.38%
Cash On Cash
-0.82%
Cap Rate
-0.13
DSCR
$660
Rent
-$3,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$660 income − $4,163 expenses = $3,503 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,956
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$660
Total Expenses
$4,163
Mortgage P&I
465%
$3,072
Property Taxes
86%
$565
Home Insurance
32%
$210
HOA
0%
$0
Property Management
15%
$99
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$165