Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.04% first-year return on $141k initial cash invested.
-20.04%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$2,260
Rent
-$2,347
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,260 income − $4,607 expenses = $2,347 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,260
Total Expenses
$4,607
Mortgage P&I
129%
$2,912
Property Taxes
18%
$405
Home Insurance
9%
$206
HOA
0%
$0
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$565