Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.17% first-year return on $142k initial cash invested.
-20.17%
Cash On Cash
1.33%
Cap Rate
0.22
DSCR
$2,758
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $5,143 expenses = $2,385 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$5,143
Mortgage P&I
106%
$2,930
Property Taxes
25%
$683
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690