Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $143k initial cash invested.
-18.9%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,156
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,156 income − $4,407 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,948
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,156
Total Expenses
$4,407
Mortgage P&I
137%
$2,953
Property Taxes
10%
$210
Home Insurance
10%
$210
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$539