Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.14% first-year return on $143k initial cash invested.
-24.14%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$1,827
Rent
-$2,871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,827 income − $4,698 expenses = $2,871 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,940
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,827
Total Expenses
$4,698
Mortgage P&I
157%
$2,877
Property Taxes
40%
$727
Home Insurance
12%
$217
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$457