Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $142k initial cash invested.
-14.53%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,938
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $4,652 expenses = $1,714 out of pocket
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,885
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$4,652
Mortgage P&I
99%
$2,920
Property Taxes
4%
$115
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734