Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.34% first-year return on $141k initial cash invested.
-23.34%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$1,434
Rent
-$2,750
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $4,184 expenses = $2,750 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,875
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,434
Total Expenses
$4,184
Mortgage P&I
197%
$2,825
Property Taxes
32%
$462
Home Insurance
15%
$210
HOA
0%
$0
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358