Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $142k initial cash invested.
-12.77%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,814
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $5,324 expenses = $1,510 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%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$5,324
Mortgage P&I
77%
$2,921
Property Taxes
9%
$326
Home Insurance
6%
$245
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954