Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $143k initial cash invested.
-18.82%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$3,029
Rent
-$2,241
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,029 income − $5,270 expenses = $2,241 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,029
Total Expenses
$5,270
Mortgage P&I
97%
$2,946
Property Taxes
22%
$668
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$757