Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.21% first-year return on $139k initial cash invested.
-17.21%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,727
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,727 income − $4,715 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,744
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,727
Total Expenses
$4,715
Mortgage P&I
104%
$2,844
Property Taxes
13%
$356
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682