Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.91% first-year return on $139k initial cash invested.
-17.91%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,269
Rent
-$2,075
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,269 income − $5,344 expenses = $2,075 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,763
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,269
Total Expenses
$5,344
Mortgage P&I
87%
$2,849
Property Taxes
19%
$609
Home Insurance
6%
$200
HOA
4%
$117
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817