Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.5% first-year return on $139k initial cash invested.
-24.5%
Cash On Cash
0.1%
Cap Rate
0.02
DSCR
$1,614
Rent
-$2,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,614 income − $4,455 expenses = $2,841 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,614
Total Expenses
$4,455
Mortgage P&I
175%
$2,825
Property Taxes
40%
$648
Home Insurance
13%
$206
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404