Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $141k initial cash invested.
-17.88%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$3,661
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,661 income − $5,763 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,860
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,661
Total Expenses
$5,763
Mortgage P&I
78%
$2,855
Property Taxes
21%
$769
Home Insurance
6%
$208
HOA
5%
$175
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915