Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.26% first-year return on $142k initial cash invested.
-26.26%
Cash On Cash
-0.15%
Cap Rate
-0.02
DSCR
$1,702
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $4,811 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$4,811
Mortgage P&I
174%
$2,968
Property Taxes
42%
$711
Home Insurance
19%
$315
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426