Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.91% first-year return on $142k initial cash invested.
-25.91%
Cash On Cash
0.01%
Cap Rate
0
DSCR
$1,695
Rent
-$3,059
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,695 income − $4,754 expenses = $3,059 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,695
Total Expenses
$4,754
Mortgage P&I
177%
$2,996
Property Taxes
43%
$721
Home Insurance
12%
$206
HOA
1%
$17
Property Management
15%
$254
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$424