Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.53% first-year return on $143k initial cash invested.
-16.53%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$4,000
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $5,974 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,968
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$5,974
Mortgage P&I
76%
$3,023
Property Taxes
6%
$234
Home Insurance
5%
$217
HOA
14%
$580
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000