Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.2% first-year return on $142k initial cash invested.
-25.2%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$1,854
Rent
-$2,976
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,854 income − $4,830 expenses = $2,976 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
$1,854
Total Expenses
$4,830
Mortgage P&I
162%
$2,996
Property Taxes
39%
$721
Home Insurance
11%
$206
HOA
1%
$17
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464