Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $141k initial cash invested.
-19.93%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$2,813
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,813 income − $5,155 expenses = $2,342 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
$2,813
Total Expenses
$5,155
Mortgage P&I
105%
$2,957
Property Taxes
19%
$545
Home Insurance
7%
$206
HOA
3%
$96
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$703