Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.92% first-year return on $143k initial cash invested.
-26.92%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$1,944
Rent
-$3,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $5,156 expenses = $3,212 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
$1,944
Total Expenses
$5,156
Mortgage P&I
153%
$2,967
Property Taxes
45%
$881
Home Insurance
11%
$214
HOA
8%
$160
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486