Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.22% first-year return on $142k initial cash invested.
-10.22%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$4,162
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $5,371 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$5,371
Mortgage P&I
71%
$2,946
Property Taxes
5%
$221
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040