Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $139k initial cash invested.
-15.29%
Cash On Cash
2.3%
Cap Rate
0.4
DSCR
$2,984
Rent
-$1,768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,984 income − $4,752 expenses = $1,768 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,984
Total Expenses
$4,752
Mortgage P&I
92%
$2,750
Property Taxes
11%
$343
Home Insurance
7%
$201
HOA
1%
$26
Property Management
15%
$448
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$746