Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.68% first-year return on $142k initial cash invested.
-14.68%
Cash On Cash
3.38%
Cap Rate
0.52
DSCR
$4,537
Rent
-$1,741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,537 income − $6,278 expenses = $1,741 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,919
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,537
Total Expenses
$6,278
Mortgage P&I
71%
$3,226
Property Taxes
11%
$511
Home Insurance
5%
$214
HOA
3%
$150
Property Management
15%
$681
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,134