Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $143k initial cash invested.
-18.25%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,252
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $5,426 expenses = $2,174 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
$3,252
Total Expenses
$5,426
Mortgage P&I
93%
$3,037
Property Taxes
16%
$530
Home Insurance
6%
$208
HOA
3%
$90
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813