Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.45% first-year return on $142k initial cash invested.
-11.45%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$4,715
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,715 income − $6,074 expenses = $1,359 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
$4,715
Total Expenses
$6,074
Mortgage P&I
62%
$2,918
Property Taxes
14%
$682
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$707
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,179