Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.93% first-year return on $143k initial cash invested.
-25.93%
Cash On Cash
-0.08%
Cap Rate
-0.01
DSCR
$2,170
Rent
-$3,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,170 income − $5,264 expenses = $3,094 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,962
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,170
Total Expenses
$5,264
Mortgage P&I
137%
$2,967
Property Taxes
41%
$881
Home Insurance
10%
$214
HOA
7%
$160
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542