Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.16% first-year return on $142k initial cash invested.
-21.16%
Cash On Cash
0.98%
Cap Rate
0.17
DSCR
$2,739
Rent
-$2,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,739 income − $5,242 expenses = $2,503 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,739
Total Expenses
$5,242
Mortgage P&I
105%
$2,873
Property Taxes
31%
$843
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$685