Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.75% first-year return on $143k initial cash invested.
-22.75%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,142
Rent
-$2,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $4,852 expenses = $2,710 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,951
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$4,852
Mortgage P&I
137%
$2,943
Property Taxes
31%
$670
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536