Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.16% first-year return on $141k initial cash invested.
-29.16%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,249
Rent
-$3,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,249 income − $4,683 expenses = $3,434 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,872
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,249
Total Expenses
$4,683
Mortgage P&I
266%
$3,323
Property Taxes
39%
$486
Home Insurance
17%
$208
HOA
5%
$67
Property Management
15%
$187
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$312