Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $141k initial cash invested.
-20.41%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$2,065
Rent
-$2,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $4,467 expenses = $2,402 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$4,467
Mortgage P&I
141%
$2,905
Property Taxes
17%
$356
Home Insurance
10%
$206
HOA
0%
$8
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516