Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.98% first-year return on $141k initial cash invested.
-25.98%
Cash On Cash
0.38%
Cap Rate
0.06
DSCR
$1,764
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,764 income − $4,822 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
7.2%
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
$1,764
Total Expenses
$4,822
Mortgage P&I
180%
$3,174
Property Taxes
33%
$574
Home Insurance
12%
$210
HOA
1%
$16
Property Management
15%
$265
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$441