Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.54% first-year return on $142k initial cash invested.
-20.54%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$2,317
Rent
-$2,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,317 income − $4,751 expenses = $2,434 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,915
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,317
Total Expenses
$4,751
Mortgage P&I
127%
$2,939
Property Taxes
22%
$507
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579