Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.25% first-year return on $141k initial cash invested.
-23.25%
Cash On Cash
0.5%
Cap Rate
0.08
DSCR
$1,543
Rent
-$2,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,543 income − $4,277 expenses = $2,734 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,861
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,543
Total Expenses
$4,277
Mortgage P&I
189%
$2,916
Property Taxes
27%
$410
Home Insurance
14%
$210
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386