Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.44% first-year return on $139k initial cash invested.
-21.44%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,186
Rent
-$2,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $4,665 expenses = $2,479 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,186
Total Expenses
$4,665
Mortgage P&I
130%
$2,839
Property Taxes
26%
$577
Home Insurance
9%
$201
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546