Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.87% first-year return on $142k initial cash invested.
-25.87%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,730
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $4,788 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,897
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,730
Total Expenses
$4,788
Mortgage P&I
173%
$2,998
Property Taxes
32%
$557
Home Insurance
13%
$217
HOA
11%
$186
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432