Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.43% first-year return on $142k initial cash invested.
-25.43%
Cash On Cash
0.88%
Cap Rate
0.13
DSCR
$2,411
Rent
-$2,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,411 income − $5,410 expenses = $2,999 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,883
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,411
Total Expenses
$5,410
Mortgage P&I
138%
$3,334
Property Taxes
23%
$559
Home Insurance
9%
$210
HOA
6%
$150
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$603