Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.2% first-year return on $142k initial cash invested.
-21.2%
Cash On Cash
1.26%
Cap Rate
0.2
DSCR
$2,059
Rent
-$2,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,059 income − $4,564 expenses = $2,505 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,895
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,059
Total Expenses
$4,564
Mortgage P&I
148%
$3,042
Property Taxes
16%
$324
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$515