Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $141k initial cash invested.
-10.48%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$4,476
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $5,703 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,476
Total Expenses
$5,703
Mortgage P&I
64%
$2,868
Property Taxes
10%
$435
Home Insurance
6%
$252
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119