Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.4% first-year return on $143k initial cash invested.
-30.4%
Cash On Cash
-1.08%
Cap Rate
-0.17
DSCR
$426
Rent
-$3,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$426 income − $4,051 expenses = $3,625 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
$426
Total Expenses
$4,051
Mortgage P&I
721%
$3,072
Property Taxes
133%
$565
Home Insurance
49%
$210
HOA
0%
$0
Property Management
15%
$64
CapEx
4%
$17
Vacancy
0%
$0
Maintenance
4%
$17
Other
25%
$106