Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.33% first-year return on $142k initial cash invested.
-26.33%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$1,139
Rent
-$3,111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,139 income − $4,250 expenses = $3,111 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,895
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,139
Total Expenses
$4,250
Mortgage P&I
262%
$2,981
Property Taxes
42%
$482
Home Insurance
19%
$222
HOA
1%
$17
Property Management
15%
$171
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$285