Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.79% first-year return on $143k initial cash invested.
-22.79%
Cash On Cash
0.5%
Cap Rate
0.09
DSCR
$1,790
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,790 income − $4,512 expenses = $2,722 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,967
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,790
Total Expenses
$4,512
Mortgage P&I
162%
$2,900
Property Taxes
29%
$527
Home Insurance
12%
$210
HOA
1%
$15
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$448