Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.21% first-year return on $141k initial cash invested.
-28.21%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$456
Rent
-$3,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$456 income − $3,767 expenses = $3,311 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,849
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$456
Total Expenses
$3,767
Mortgage P&I
652%
$2,974
Property Taxes
81%
$370
Home Insurance
45%
$205
HOA
0%
$0
Property Management
15%
$68
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$114