Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.7% first-year return on $141k initial cash invested.
-21.7%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,802
Rent
-$2,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $5,349 expenses = $2,547 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,802
Total Expenses
$5,349
Mortgage P&I
105%
$2,931
Property Taxes
31%
$869
Home Insurance
7%
$205
HOA
0%
$0
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700