Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.92% first-year return on $139k initial cash invested.
-22.92%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,835
Rent
-$2,662
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,835 income − $4,497 expenses = $2,662 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,835
Total Expenses
$4,497
Mortgage P&I
156%
$2,854
Property Taxes
31%
$560
Home Insurance
11%
$203
HOA
0%
$0
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459