Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.18% first-year return on $143k initial cash invested.
-19.18%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,622
Rent
-$2,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,622 income − $4,903 expenses = $2,281 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
$2,622
Total Expenses
$4,903
Mortgage P&I
112%
$2,949
Property Taxes
19%
$485
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656