Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.87% first-year return on $139k initial cash invested.
-17.87%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$2,580
Rent
-$2,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,580 income − $4,644 expenses = $2,064 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
$2,580
Total Expenses
$4,644
Mortgage P&I
110%
$2,844
Property Taxes
14%
$356
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$645