Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.45% first-year return on $141k initial cash invested.
-20.45%
Cash On Cash
1.36%
Cap Rate
0.22
DSCR
$2,695
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,695 income − $5,098 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,857
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,695
Total Expenses
$5,098
Mortgage P&I
110%
$2,957
Property Taxes
20%
$545
Home Insurance
8%
$206
HOA
4%
$96
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674