Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $143k initial cash invested.
-22.21%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,924
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,924 income − $4,576 expenses = $2,652 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
$1,924
Total Expenses
$4,576
Mortgage P&I
151%
$2,900
Property Taxes
27%
$527
Home Insurance
11%
$210
HOA
1%
$15
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$481