Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.9% first-year return on $141k initial cash invested.
-16.9%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$3,560
Rent
-$1,979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $5,539 expenses = $1,979 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,835
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$5,539
Mortgage P&I
84%
$2,999
Property Taxes
17%
$622
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890