Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.4% first-year return on $142k initial cash invested.
-15.4%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$3,793
Rent
-$1,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,793 income − $5,613 expenses = $1,820 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$5,613
Mortgage P&I
78%
$2,963
Property Taxes
16%
$619
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948