Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.96% first-year return on $143k initial cash invested.
-22.96%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,083
Rent
-$2,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,083 income − $4,812 expenses = $2,729 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,935
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,083
Total Expenses
$4,812
Mortgage P&I
140%
$2,922
Property Taxes
33%
$681
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521