Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.88% first-year return on $141k initial cash invested.
-24.88%
Cash On Cash
0.19%
Cap Rate
0.03
DSCR
$2,088
Rent
-$2,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,088 income − $5,008 expenses = $2,920 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
$2,088
Total Expenses
$5,008
Mortgage P&I
140%
$2,931
Property Taxes
42%
$869
Home Insurance
10%
$205
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522