Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.38% first-year return on $141k initial cash invested.
-21.38%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$2,599
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $5,108 expenses = $2,509 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
$2,599
Total Expenses
$5,108
Mortgage P&I
115%
$2,983
Property Taxes
26%
$672
Home Insurance
8%
$205
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650