Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $143k initial cash invested.
-10.49%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$4,099
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,099 income − $5,347 expenses = $1,248 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
$4,099
Total Expenses
$5,347
Mortgage P&I
72%
$2,949
Property Taxes
5%
$210
Home Insurance
5%
$210
HOA
0%
$10
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025