Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $143k initial cash invested.
-11.91%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$4,876
Rent
-$1,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,876 income − $6,295 expenses = $1,419 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
$4,876
Total Expenses
$6,295
Mortgage P&I
62%
$3,027
Property Taxes
15%
$720
Home Insurance
4%
$208
HOA
0%
$0
Property Management
15%
$731
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,219