Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $141k initial cash invested.
-8.77%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$4,559
Rent
-$1,028
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,559 income − $5,587 expenses = $1,028 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,839
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,559
Total Expenses
$5,587
Mortgage P&I
64%
$2,918
Property Taxes
6%
$271
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140