Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.59% first-year return on $143k initial cash invested.
-17.59%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,929
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $6,033 expenses = $2,104 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,929
Total Expenses
$6,033
Mortgage P&I
76%
$2,980
Property Taxes
19%
$738
Home Insurance
6%
$222
HOA
5%
$208
Property Management
15%
$589
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$982