Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $141k initial cash invested.
-17.88%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,533
Rent
-$2,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $4,637 expenses = $2,104 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%
$5,867
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,533
Total Expenses
$4,637
Mortgage P&I
116%
$2,942
Property Taxes
2%
$55
Home Insurance
8%
$205
HOA
9%
$220
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633