Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $139k initial cash invested.
-24.25%
Cash On Cash
0.36%
Cap Rate
0.06
DSCR
$1,846
Rent
-$2,806
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $4,652 expenses = $2,806 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,754
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,846
Total Expenses
$4,652
Mortgage P&I
157%
$2,906
Property Taxes
35%
$643
Home Insurance
11%
$208
HOA
0%
$8
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462