Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.2% first-year return on $139k initial cash invested.
-11.2%
Cash On Cash
3.79%
Cap Rate
0.62
DSCR
$4,151
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,151 income − $5,452 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,778
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,151
Total Expenses
$5,452
Mortgage P&I
71%
$2,959
Property Taxes
7%
$292
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038