Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.67% first-year return on $141k initial cash invested.
-17.67%
Cash On Cash
1.71%
Cap Rate
0.3
DSCR
$2,416
Rent
-$2,082
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,416 income − $4,498 expenses = $2,082 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,416
Total Expenses
$4,498
Mortgage P&I
117%
$2,822
Property Taxes
12%
$283
Home Insurance
9%
$208
HOA
1%
$25
Property Management
15%
$362
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604