Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.99% first-year return on $143k initial cash invested.
-11.99%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$4,282
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $5,708 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$5,708
Mortgage P&I
67%
$2,888
Property Taxes
13%
$552
Home Insurance
5%
$208
HOA
0%
$6
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070