Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.65% first-year return on $142k initial cash invested.
-24.65%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,699
Rent
-$2,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,699 income − $4,626 expenses = $2,927 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,928
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,699
Total Expenses
$4,626
Mortgage P&I
172%
$2,918
Property Taxes
40%
$682
Home Insurance
12%
$210
HOA
0%
$0
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$425