Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.46% first-year return on $141k initial cash invested.
-25.46%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$1,997
Rent
-$2,986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,997 income − $4,983 expenses = $2,986 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,846
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,997
Total Expenses
$4,983
Mortgage P&I
162%
$3,227
Property Taxes
30%
$591
Home Insurance
10%
$206
HOA
0%
$0
Property Management
15%
$300
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$499