Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.69% first-year return on $142k initial cash invested.
-22.69%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,429
Rent
-$2,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,429 income − $5,123 expenses = $2,694 out of pocket
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,926
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,429
Total Expenses
$5,123
Mortgage P&I
120%
$2,912
Property Taxes
34%
$826
Home Insurance
9%
$210
HOA
0%
$10
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$607