Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.54% first-year return on $141k initial cash invested.
-28.54%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$383
Rent
-$3,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$383 income − $3,732 expenses = $3,349 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
$383
Total Expenses
$3,732
Mortgage P&I
777%
$2,974
Property Taxes
97%
$370
Home Insurance
54%
$205
HOA
0%
$0
Property Management
15%
$57
CapEx
4%
$15
Vacancy
0%
$0
Maintenance
4%
$15
Other
25%
$96