Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.31% first-year return on $142k initial cash invested.
-14.31%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$3,983
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,983 income − $5,679 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,983
Total Expenses
$5,679
Mortgage P&I
75%
$2,980
Property Taxes
15%
$599
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996