Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.97% first-year return on $141k initial cash invested.
-14.97%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$3,072
Rent
-$1,763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,072 income − $4,835 expenses = $1,763 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,872
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,072
Total Expenses
$4,835
Mortgage P&I
95%
$2,931
Property Taxes
7%
$214
Home Insurance
7%
$215
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768