Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.91% first-year return on $143k initial cash invested.
-15.91%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$2,619
Rent
-$1,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,619 income − $4,514 expenses = $1,895 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%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,619
Total Expenses
$4,514
Mortgage P&I
112%
$2,946
Property Taxes
4%
$102
Home Insurance
8%
$208
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655