Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22% first-year return on $139k initial cash invested.
-22%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,300
Rent
-$2,557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,300 income − $3,857 expenses = $2,557 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,300
Total Expenses
$3,857
Mortgage P&I
220%
$2,865
Property Taxes
12%
$154
Home Insurance
16%
$214
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$325