Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $143k initial cash invested.
-12.5%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$3,905
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,905 income − $5,394 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,947
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,905
Total Expenses
$5,394
Mortgage P&I
78%
$3,053
Property Taxes
7%
$254
Home Insurance
5%
$213
HOA
0%
$0
Property Management
15%
$586
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$976