Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $141k initial cash invested.
-19.57%
Cash On Cash
1.33%
Cap Rate
0.23
DSCR
$2,870
Rent
-$2,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $5,165 expenses = $2,295 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,870
Total Expenses
$5,165
Mortgage P&I
99%
$2,827
Property Taxes
19%
$533
Home Insurance
7%
$210
HOA
8%
$217
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718