Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.61% first-year return on $141k initial cash invested.
-14.61%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$3,836
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $5,548 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,841
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$5,548
Mortgage P&I
80%
$3,050
Property Taxes
11%
$420
Home Insurance
5%
$206
HOA
1%
$32
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959