Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.62% first-year return on $139k initial cash invested.
-19.62%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,432
Rent
-$2,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,432 income − $4,701 expenses = $2,269 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,432
Total Expenses
$4,701
Mortgage P&I
120%
$2,907
Property Taxes
18%
$426
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$608