Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.76% first-year return on $141k initial cash invested.
-13.76%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$3,775
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,775 income − $5,390 expenses = $1,615 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,851
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,775
Total Expenses
$5,390
Mortgage P&I
78%
$2,959
Property Taxes
11%
$402
Home Insurance
6%
$210
HOA
0%
$7
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$944