Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.84% first-year return on $143k initial cash invested.
-28.84%
Cash On Cash
-0.79%
Cap Rate
-0.13
DSCR
$846
Rent
-$3,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$846 income − $4,274 expenses = $3,428 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,936
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$846
Total Expenses
$4,274
Mortgage P&I
355%
$3,004
Property Taxes
76%
$645
Home Insurance
26%
$217
HOA
0%
$1
Property Management
15%
$127
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$212