Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.87% first-year return on $142k initial cash invested.
-16.87%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$3,351
Rent
-$1,991
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,351 income − $5,342 expenses = $1,991 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,886
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,351
Total Expenses
$5,342
Mortgage P&I
88%
$2,948
Property Taxes
17%
$575
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838