Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $142k initial cash invested.
-18.52%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,634
Rent
-$2,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,634 income − $4,827 expenses = $2,193 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,908
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,634
Total Expenses
$4,827
Mortgage P&I
115%
$3,019
Property Taxes
13%
$353
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658