Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.92% first-year return on $141k initial cash invested.
-23.92%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,320
Rent
-$2,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,320 income − $4,139 expenses = $2,819 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,878
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,320
Total Expenses
$4,139
Mortgage P&I
221%
$2,911
Property Taxes
20%
$260
Home Insurance
16%
$210
HOA
9%
$124
Property Management
15%
$198
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$330