Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $139k initial cash invested.
-10.35%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$4,645
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,645 income − $5,847 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,779
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,645
Total Expenses
$5,847
Mortgage P&I
63%
$2,925
Property Taxes
10%
$482
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,161