Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.15% first-year return on $142k initial cash invested.
-16.15%
Cash On Cash
2.31%
Cap Rate
0.39
DSCR
$3,558
Rent
-$1,914
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $5,472 expenses = $1,914 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,916
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,558
Total Expenses
$5,472
Mortgage P&I
82%
$2,911
Property Taxes
13%
$455
Home Insurance
6%
$210
HOA
5%
$188
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890