Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.71% first-year return on $143k initial cash invested.
-15.71%
Cash On Cash
2.62%
Cap Rate
0.43
DSCR
$3,896
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $5,774 expenses = $1,878 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,973
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,896
Total Expenses
$5,774
Mortgage P&I
78%
$3,028
Property Taxes
17%
$667
Home Insurance
5%
$209
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974