Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $142k initial cash invested.
-17.41%
Cash On Cash
2.03%
Cap Rate
0.34
DSCR
$2,905
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,905 income − $4,971 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,924
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,905
Total Expenses
$4,971
Mortgage P&I
102%
$2,954
Property Taxes
14%
$413
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726