Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.93% first-year return on $143k initial cash invested.
-22.93%
Cash On Cash
0.76%
Cap Rate
0.13
DSCR
$2,151
Rent
-$2,738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $4,889 expenses = $2,738 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$4,889
Mortgage P&I
141%
$3,031
Property Taxes
29%
$615
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538