Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.93% first-year return on $141k initial cash invested.
-20.93%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,341
Rent
-$2,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,341 income − $4,793 expenses = $2,452 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,341
Total Expenses
$4,793
Mortgage P&I
123%
$2,880
Property Taxes
25%
$579
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$585