Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.46% first-year return on $141k initial cash invested.
-14.46%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$3,181
Rent
-$1,699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,181 income − $4,880 expenses = $1,699 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,181
Total Expenses
$4,880
Mortgage P&I
91%
$2,898
Property Taxes
8%
$239
Home Insurance
7%
$217
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$795