Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.74% first-year return on $143k initial cash invested.
-13.74%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$4,316
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $5,959 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$5,959
Mortgage P&I
69%
$2,965
Property Taxes
16%
$703
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$647
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,079