Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.02% first-year return on $142k initial cash invested.
-19.02%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,789
Rent
-$2,244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,789 income − $5,033 expenses = $2,244 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,885
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,789
Total Expenses
$5,033
Mortgage P&I
104%
$2,887
Property Taxes
22%
$601
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697