Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.76% first-year return on $142k initial cash invested.
-23.76%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$2,190
Rent
-$2,820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,190 income − $5,010 expenses = $2,820 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
$2,190
Total Expenses
$5,010
Mortgage P&I
133%
$2,912
Property Taxes
38%
$826
Home Insurance
10%
$210
HOA
0%
$10
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548