Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $141k initial cash invested.
-20.59%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$1,584
Rent
-$2,422
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,584 income − $4,006 expenses = $2,422 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,864
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,584
Total Expenses
$4,006
Mortgage P&I
180%
$2,853
Property Taxes
11%
$178
Home Insurance
14%
$215
HOA
0%
$0
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$396