Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.9% first-year return on $141k initial cash invested.
-20.9%
Cash On Cash
1.74%
Cap Rate
0.26
DSCR
$2,520
Rent
-$2,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $4,970 expenses = $2,450 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,843
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,520
Total Expenses
$4,970
Mortgage P&I
127%
$3,194
Property Taxes
13%
$325
Home Insurance
8%
$210
HOA
1%
$31
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630