Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.9% first-year return on $142k initial cash invested.
-24.9%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,580
Rent
-$2,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,580 income − $4,520 expenses = $2,940 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,580
Total Expenses
$4,520
Mortgage P&I
191%
$3,024
Property Taxes
33%
$528
Home Insurance
13%
$210
HOA
0%
$0
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395