Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.75% first-year return on $143k initial cash invested.
-17.75%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,039
Rent
-$2,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,039 income − $4,153 expenses = $2,114 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,039
Total Expenses
$4,153
Mortgage P&I
144%
$2,926
Property Taxes
2%
$31
Home Insurance
10%
$208
HOA
0%
$8
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510