Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.04% first-year return on $143k initial cash invested.
-21.04%
Cash On Cash
1.43%
Cap Rate
0.23
DSCR
$2,359
Rent
-$2,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,359 income − $4,861 expenses = $2,502 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
$2,359
Total Expenses
$4,861
Mortgage P&I
132%
$3,117
Property Taxes
16%
$387
Home Insurance
9%
$210
HOA
1%
$15
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590