Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.59% first-year return on $143k initial cash invested.
-23.59%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$1,836
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $4,654 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,970
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$4,654
Mortgage P&I
171%
$3,147
Property Taxes
22%
$410
Home Insurance
12%
$217
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459