Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.47% first-year return on $143k initial cash invested.
-16.47%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$2,490
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,490 income − $4,452 expenses = $1,962 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
$2,490
Total Expenses
$4,452
Mortgage P&I
118%
$2,946
Property Taxes
4%
$102
Home Insurance
8%
$208
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$622