Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.37% first-year return on $141k initial cash invested.
-19.37%
Cash On Cash
2.09%
Cap Rate
0.32
DSCR
$2,792
Rent
-$2,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $5,072 expenses = $2,280 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,870
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$5,072
Mortgage P&I
114%
$3,190
Property Taxes
12%
$331
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698