Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $141k initial cash invested.
-13.35%
Cash On Cash
3.05%
Cap Rate
0.51
DSCR
$3,796
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,796 income − $5,362 expenses = $1,566 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,845
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,796
Total Expenses
$5,362
Mortgage P&I
76%
$2,902
Property Taxes
10%
$394
Home Insurance
5%
$205
HOA
1%
$39
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$949