Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.52% first-year return on $147k initial cash invested.
-19.52%
Cash On Cash
1.82%
Cap Rate
0.28
DSCR
$2,909
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $5,294 expenses = $2,385 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,839
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,909
Total Expenses
$5,294
Mortgage P&I
108%
$3,153
Property Taxes
18%
$524
Home Insurance
8%
$222
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727