Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $142k initial cash invested.
-11.91%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,779
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,779 income − $5,185 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,888
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,779
Total Expenses
$5,185
Mortgage P&I
78%
$2,942
Property Taxes
6%
$219
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$945