Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $143k initial cash invested.
-13.96%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$4,469
Rent
-$1,660
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,469 income − $6,129 expenses = $1,660 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%
$5,938
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,469
Total Expenses
$6,129
Mortgage P&I
66%
$2,946
Property Taxes
18%
$821
Home Insurance
5%
$217
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,117