Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $142k initial cash invested.
-18.66%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$3,076
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,076 income − $5,288 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,915
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,076
Total Expenses
$5,288
Mortgage P&I
99%
$3,037
Property Taxes
19%
$570
Home Insurance
7%
$205
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$769