Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $141k initial cash invested.
-11.2%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$5,036
Rent
-$1,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,036 income − $6,354 expenses = $1,318 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,868
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,036
Total Expenses
$6,354
Mortgage P&I
58%
$2,909
Property Taxes
7%
$356
Home Insurance
4%
$215
HOA
9%
$458
Property Management
15%
$755
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259