Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.5% first-year return on $142k initial cash invested.
-28.5%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$1,500
Rent
-$3,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,500 income − $4,870 expenses = $3,370 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,500
Total Expenses
$4,870
Mortgage P&I
200%
$2,997
Property Taxes
63%
$947
Home Insurance
14%
$206
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375