Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.22% first-year return on $143k initial cash invested.
-20.22%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,362
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,362 income − $4,771 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,362
Total Expenses
$4,771
Mortgage P&I
128%
$3,027
Property Taxes
15%
$362
Home Insurance
9%
$208
HOA
2%
$42
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590