Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.98% first-year return on $139k initial cash invested.
-13.98%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$3,402
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,402 income − $5,027 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,402
Total Expenses
$5,027
Mortgage P&I
81%
$2,762
Property Taxes
13%
$434
Home Insurance
6%
$199
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850