Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.95% first-year return on $141k initial cash invested.
-21.95%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,839
Rent
-$2,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $4,420 expenses = $2,581 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
$1,839
Total Expenses
$4,420
Mortgage P&I
159%
$2,916
Property Taxes
22%
$410
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460