Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.93% first-year return on $141k initial cash invested.
-14.93%
Cash On Cash
2.76%
Cap Rate
0.45
DSCR
$3,035
Rent
-$1,752
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,035 income − $4,787 expenses = $1,752 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
$3,035
Total Expenses
$4,787
Mortgage P&I
98%
$2,977
Property Taxes
4%
$132
Home Insurance
7%
$205
HOA
1%
$17
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759