Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $143k initial cash invested.
-21.73%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$2,201
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $4,785 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,937
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$4,785
Mortgage P&I
142%
$3,117
Property Taxes
18%
$387
Home Insurance
10%
$210
HOA
1%
$15
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550