Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $142k initial cash invested.
-21.07%
Cash On Cash
0.79%
Cap Rate
0.14
DSCR
$1,429
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,429 income − $3,920 expenses = $2,491 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,429
Total Expenses
$3,920
Mortgage P&I
197%
$2,822
Property Taxes
14%
$207
Home Insurance
14%
$206
HOA
0%
$0
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$357