Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.1% first-year return on $142k initial cash invested.
-25.1%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$2,256
Rent
-$2,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $5,220 expenses = $2,964 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%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$5,220
Mortgage P&I
130%
$2,924
Property Taxes
45%
$1,008
Home Insurance
9%
$206
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564