Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.64% first-year return on $143k initial cash invested.
-26.64%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$2,333
Rent
-$3,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,333 income − $5,519 expenses = $3,186 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,333
Total Expenses
$5,519
Mortgage P&I
130%
$3,035
Property Taxes
43%
$1,013
Home Insurance
9%
$210
HOA
6%
$142
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583