Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $141k initial cash invested.
-22.04%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,743
Rent
-$2,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,743 income − $5,325 expenses = $2,582 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,743
Total Expenses
$5,325
Mortgage P&I
101%
$2,762
Property Taxes
37%
$1,003
Home Insurance
8%
$210
HOA
1%
$33
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686