Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.91% first-year return on $142k initial cash invested.
-9.91%
Cash On Cash
3.9%
Cap Rate
0.66
DSCR
$4,294
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $5,470 expenses = $1,176 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
$4,294
Total Expenses
$5,470
Mortgage P&I
68%
$2,931
Property Taxes
6%
$267
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074