Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.55% first-year return on $148k initial cash invested.
-16.55%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$3,245
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $5,285 expenses = $2,040 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,245
Total Expenses
$5,285
Mortgage P&I
92%
$2,982
Property Taxes
17%
$537
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811