Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.84% first-year return on $141k initial cash invested.
-15.84%
Cash On Cash
3.09%
Cap Rate
0.47
DSCR
$3,859
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,859 income − $5,714 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,859
Total Expenses
$5,714
Mortgage P&I
83%
$3,203
Property Taxes
12%
$449
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965