Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $142k initial cash invested.
-25.45%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,827
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $4,835 expenses = $3,008 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
$1,827
Total Expenses
$4,835
Mortgage P&I
164%
$2,998
Property Taxes
30%
$557
Home Insurance
12%
$217
HOA
10%
$186
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457