Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $142k initial cash invested.
-17.13%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,503
Rent
-$2,023
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,503 income − $4,526 expenses = $2,023 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,503
Total Expenses
$4,526
Mortgage P&I
116%
$2,903
Property Taxes
9%
$216
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$375
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626