Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.06% first-year return on $142k initial cash invested.
-11.06%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$4,029
Rent
-$1,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,029 income − $5,341 expenses = $1,312 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%
$5,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,029
Total Expenses
$5,341
Mortgage P&I
73%
$2,931
Property Taxes
7%
$267
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007