Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.71% first-year return on $143k initial cash invested.
-18.71%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,665
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,665 income − $4,895 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,953
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,665
Total Expenses
$4,895
Mortgage P&I
113%
$3,015
Property Taxes
11%
$293
Home Insurance
8%
$219
HOA
3%
$88
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$666