Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.19% first-year return on $143k initial cash invested.
-29.19%
Cash On Cash
-0.88%
Cap Rate
-0.14
DSCR
$766
Rent
-$3,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$766 income − $4,236 expenses = $3,470 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
$766
Total Expenses
$4,236
Mortgage P&I
392%
$3,004
Property Taxes
84%
$645
Home Insurance
28%
$217
HOA
0%
$1
Property Management
15%
$115
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$192