Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.98% first-year return on $122k initial cash invested.
-28.98%
Cash On Cash
0.74%
Cap Rate
0.11
DSCR
$2,303
Rent
-$2,951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $5,254 expenses = $2,951 out of pocket
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,819
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,303
Total Expenses
$5,254
Mortgage P&I
140%
$3,218
Property Taxes
32%
$727
Home Insurance
9%
$204
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576