Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.77% first-year return on $141k initial cash invested.
-27.77%
Cash On Cash
-0.58%
Cap Rate
-0.1
DSCR
$876
Rent
-$3,259
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$876 income − $4,135 expenses = $3,259 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
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
$876
Total Expenses
$4,135
Mortgage P&I
336%
$2,942
Property Taxes
65%
$568
Home Insurance
23%
$205
HOA
0%
$0
Property Management
15%
$131
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$219