Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.92% first-year return on $143k initial cash invested.
-9.92%
Cash On Cash
4.12%
Cap Rate
0.67
DSCR
$4,136
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,136 income − $5,316 expenses = $1,180 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,942
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,136
Total Expenses
$5,316
Mortgage P&I
74%
$3,056
Property Taxes
2%
$66
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,034