Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $139k initial cash invested.
-12.35%
Cash On Cash
3.21%
Cap Rate
0.53
DSCR
$3,872
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,872 income − $5,301 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$109k
Closing costs
1%
$5,468
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,872
Total Expenses
$5,301
Mortgage P&I
71%
$2,736
Property Taxes
13%
$511
Home Insurance
5%
$195
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968