Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.49% first-year return on $143k initial cash invested.
-24.49%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$1,824
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $4,741 expenses = $2,917 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,824
Total Expenses
$4,741
Mortgage P&I
167%
$3,037
Property Taxes
29%
$530
Home Insurance
11%
$208
HOA
5%
$90
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456