Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.64% first-year return on $141k initial cash invested.
-16.64%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,909
Rent
-$1,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $4,859 expenses = $1,950 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,838
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,909
Total Expenses
$4,859
Mortgage P&I
99%
$2,886
Property Taxes
13%
$368
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727