Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.85% first-year return on $141k initial cash invested.
-25.85%
Cash On Cash
-0.03%
Cap Rate
-0.01
DSCR
$2,119
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,119 income − $5,166 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,879
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,119
Total Expenses
$5,166
Mortgage P&I
139%
$2,945
Property Taxes
41%
$860
Home Insurance
10%
$206
HOA
6%
$137
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530