Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.78% first-year return on $143k initial cash invested.
-26.78%
Cash On Cash
-0.39%
Cap Rate
-0.07
DSCR
$752
Rent
-$3,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$752 income − $3,954 expenses = $3,202 out of pocket
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$752
Total Expenses
$3,954
Mortgage P&I
396%
$2,977
Property Taxes
54%
$406
Home Insurance
28%
$210
HOA
0%
$0
Property Management
15%
$113
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$188