Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $139k initial cash invested.
-10.3%
Cash On Cash
3.86%
Cap Rate
0.65
DSCR
$4,528
Rent
-$1,194
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $5,722 expenses = $1,194 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,770
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$5,722
Mortgage P&I
63%
$2,867
Property Taxes
9%
$393
Home Insurance
4%
$201
HOA
2%
$88
Property Management
15%
$679
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,132