Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.59% first-year return on $141k initial cash invested.
-14.59%
Cash On Cash
2.85%
Cap Rate
0.47
DSCR
$3,115
Rent
-$1,712
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,115 income − $4,827 expenses = $1,712 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,115
Total Expenses
$4,827
Mortgage P&I
96%
$2,977
Property Taxes
4%
$132
Home Insurance
7%
$205
HOA
1%
$17
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$779