Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.34% first-year return on $142k initial cash invested.
-13.34%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$3,718
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,718 income − $5,297 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,909
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,718
Total Expenses
$5,297
Mortgage P&I
81%
$3,000
Property Taxes
8%
$301
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930