Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.77% first-year return on $143k initial cash invested.
-11.77%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$4,038
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,038 income − $5,441 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,954
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$5,441
Mortgage P&I
74%
$2,972
Property Taxes
8%
$308
Home Insurance
5%
$221
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010