Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.47% first-year return on $143k initial cash invested.
-23.47%
Cash On Cash
0.84%
Cap Rate
0.13
DSCR
$1,866
Rent
-$2,804
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,866 income − $4,670 expenses = $2,804 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
$1,866
Total Expenses
$4,670
Mortgage P&I
169%
$3,147
Property Taxes
22%
$410
Home Insurance
12%
$217
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$466