Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.62% first-year return on $141k initial cash invested.
-22.62%
Cash On Cash
0.74%
Cap Rate
0.12
DSCR
$2,305
Rent
-$2,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,305 income − $4,960 expenses = $2,655 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,305
Total Expenses
$4,960
Mortgage P&I
127%
$2,926
Property Taxes
31%
$720
Home Insurance
9%
$208
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576