Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.82% first-year return on $142k initial cash invested.
-22.82%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$3,040
Rent
-$2,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $5,738 expenses = $2,698 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$5,738
Mortgage P&I
98%
$2,989
Property Taxes
26%
$803
Home Insurance
7%
$209
HOA
9%
$277
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760