Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.73% first-year return on $141k initial cash invested.
-22.73%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,978
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,978 income − $4,654 expenses = $2,676 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%
$5,869
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,978
Total Expenses
$4,654
Mortgage P&I
149%
$2,938
Property Taxes
22%
$441
Home Insurance
10%
$206
HOA
6%
$120
Property Management
15%
$297
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$494