Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $141k initial cash invested.
-18.15%
Cash On Cash
2.09%
Cap Rate
0.34
DSCR
$3,304
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $5,434 expenses = $2,130 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,304
Total Expenses
$5,434
Mortgage P&I
91%
$3,017
Property Taxes
19%
$626
Home Insurance
6%
$205
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826