Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.81% first-year return on $139k initial cash invested.
-16.81%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$3,801
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,801 income − $5,747 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,801
Total Expenses
$5,747
Mortgage P&I
78%
$2,957
Property Taxes
15%
$565
Home Insurance
5%
$201
HOA
5%
$200
Property Management
15%
$570
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$950