Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $139k initial cash invested.
-14.94%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$3,442
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $5,176 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,442
Total Expenses
$5,176
Mortgage P&I
85%
$2,933
Property Taxes
12%
$399
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860