Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $143k initial cash invested.
-10.16%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$4,173
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $5,382 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,943
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$5,382
Mortgage P&I
71%
$2,949
Property Taxes
5%
$210
Home Insurance
5%
$210
HOA
0%
$10
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043