Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.4% first-year return on $144k initial cash invested.
-28.4%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,135
Rent
-$3,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,135 income − $4,534 expenses = $3,399 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,983
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,135
Total Expenses
$4,534
Mortgage P&I
287%
$3,261
Property Taxes
29%
$331
Home Insurance
19%
$216
HOA
16%
$182
Property Management
15%
$170
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$284