Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $142k initial cash invested.
-16.66%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$2,806
Rent
-$1,965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,806 income − $4,771 expenses = $1,965 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,882
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,806
Total Expenses
$4,771
Mortgage P&I
102%
$2,859
Property Taxes
13%
$360
Home Insurance
7%
$205
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702