Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.28% first-year return on $143k initial cash invested.
-24.28%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$3,015
Rent
-$2,896
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,015 income − $5,911 expenses = $2,896 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$5,911
Mortgage P&I
103%
$3,112
Property Taxes
36%
$1,082
Home Insurance
7%
$209
HOA
2%
$60
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754