Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.33% first-year return on $141k initial cash invested.
-2.33%
Cash On Cash
6.27%
Cap Rate
1
DSCR
$7,040
Rent
-$274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,040 income − $7,314 expenses = $274 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,855
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,040
Total Expenses
$7,314
Mortgage P&I
43%
$3,051
Property Taxes
10%
$673
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$1,056
CapEx
4%
$282
Vacancy
0%
$0
Maintenance
4%
$282
Other
25%
$1,760