Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $141k initial cash invested.
-21.83%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,937
Rent
-$2,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,937 income − $4,511 expenses = $2,574 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,594
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$1,937
Total Expenses
$4,511
Mortgage P&I
146%
$2,820
Property Taxes
29%
$562
Home Insurance
10%
$200
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$484