Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.39% first-year return on $141k initial cash invested.
-12.39%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$4,159
Rent
-$1,451
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,159 income − $5,610 expenses = $1,451 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,834
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,159
Total Expenses
$5,610
Mortgage P&I
68%
$2,831
Property Taxes
13%
$550
Home Insurance
5%
$206
HOA
1%
$27
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040