Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.22% first-year return on $139k initial cash invested.
-24.22%
Cash On Cash
0.41%
Cap Rate
0.07
DSCR
$2,326
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $5,129 expenses = $2,803 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,757
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$5,129
Mortgage P&I
125%
$2,905
Property Taxes
39%
$902
Home Insurance
9%
$205
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582