Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.34% first-year return on $139k initial cash invested.
-18.34%
Cash On Cash
1.63%
Cap Rate
0.28
DSCR
$3,103
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $5,224 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,103
Total Expenses
$5,224
Mortgage P&I
90%
$2,780
Property Taxes
18%
$561
Home Insurance
6%
$201
HOA
6%
$193
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776