Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.92% first-year return on $142k initial cash invested.
-15.92%
Cash On Cash
2.27%
Cap Rate
0.39
DSCR
$2,715
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,715 income − $4,597 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,715
Total Expenses
$4,597
Mortgage P&I
106%
$2,891
Property Taxes
7%
$196
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$679