Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.99% first-year return on $143k initial cash invested.
-20.99%
Cash On Cash
1.18%
Cap Rate
0.2
DSCR
$2,844
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $5,344 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,844
Total Expenses
$5,344
Mortgage P&I
104%
$2,970
Property Taxes
28%
$800
Home Insurance
7%
$208
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711