Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.89% first-year return on $143k initial cash invested.
-22.89%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,774
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,774 income − $4,496 expenses = $2,722 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,937
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,774
Total Expenses
$4,496
Mortgage P&I
166%
$2,949
Property Taxes
27%
$485
Home Insurance
12%
$210
HOA
0%
$0
Property Management
15%
$266
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444