Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.52% first-year return on $141k initial cash invested.
-24.52%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,889
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,889 income − $4,767 expenses = $2,878 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,889
Total Expenses
$4,767
Mortgage P&I
158%
$2,983
Property Taxes
36%
$672
Home Insurance
11%
$205
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$472