Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.23% first-year return on $141k initial cash invested.
-18.23%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,034
Rent
-$2,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $5,171 expenses = $2,137 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,842
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,034
Total Expenses
$5,171
Mortgage P&I
96%
$2,927
Property Taxes
15%
$450
Home Insurance
7%
$206
HOA
4%
$133
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758