Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $143k initial cash invested.
-21.53%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,849
Rent
-$2,572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,849 income − $5,421 expenses = $2,572 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
$2,849
Total Expenses
$5,421
Mortgage P&I
106%
$3,023
Property Taxes
8%
$234
Home Insurance
8%
$217
HOA
20%
$580
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712