Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.85% first-year return on $139k initial cash invested.
-17.85%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$2,897
Rent
-$2,074
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,897 income − $4,971 expenses = $2,074 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,897
Total Expenses
$4,971
Mortgage P&I
100%
$2,901
Property Taxes
17%
$481
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724