Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.28% first-year return on $139k initial cash invested.
-21.28%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,449
Rent
-$2,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,449 income − $4,910 expenses = $2,461 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
$2,449
Total Expenses
$4,910
Mortgage P&I
114%
$2,780
Property Taxes
23%
$561
Home Insurance
8%
$201
HOA
8%
$193
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612