Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $141k initial cash invested.
-19.62%
Cash On Cash
1.58%
Cap Rate
0.26
DSCR
$2,901
Rent
-$2,298
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $5,199 expenses = $2,298 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,901
Total Expenses
$5,199
Mortgage P&I
102%
$2,950
Property Taxes
22%
$652
Home Insurance
7%
$205
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725