Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $143k initial cash invested.
-17.87%
Cash On Cash
1.64%
Cap Rate
0.29
DSCR
$2,844
Rent
-$2,127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,844 income − $4,971 expenses = $2,127 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,945
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,844
Total Expenses
$4,971
Mortgage P&I
99%
$2,824
Property Taxes
17%
$477
Home Insurance
11%
$304
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711