Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.62% first-year return on $141k initial cash invested.
-17.62%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$3,006
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,006 income − $5,080 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,870
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,006
Total Expenses
$5,080
Mortgage P&I
98%
$2,960
Property Taxes
16%
$472
Home Insurance
7%
$205
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752