Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.11% first-year return on $139k initial cash invested.
-20.11%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$2,782
Rent
-$2,323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,782 income − $5,105 expenses = $2,323 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,782
Total Expenses
$5,105
Mortgage P&I
107%
$2,963
Property Taxes
22%
$604
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$417
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696