Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $141k initial cash invested.
-10.48%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,898
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $5,133 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,898
Total Expenses
$5,133
Mortgage P&I
70%
$2,714
Property Taxes
9%
$352
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974