Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.49% first-year return on $139k initial cash invested.
-29.49%
Cash On Cash
-0.89%
Cap Rate
-0.14
DSCR
$698
Rent
-$3,427
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$698 income − $4,125 expenses = $3,427 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$698
Total Expenses
$4,125
Mortgage P&I
426%
$2,970
Property Taxes
88%
$614
Home Insurance
30%
$206
HOA
0%
$0
Property Management
15%
$105
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$174