Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.24% first-year return on $142k initial cash invested.
-19.24%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,638
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,638 income − $4,919 expenses = $2,281 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,638
Total Expenses
$4,919
Mortgage P&I
111%
$2,927
Property Taxes
19%
$510
Home Insurance
8%
$210
HOA
0%
$4
Property Management
15%
$396
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$660