Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $139k initial cash invested.
-24.29%
Cash On Cash
0.39%
Cap Rate
0.06
DSCR
$2,308
Rent
-$2,811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,308 income − $5,119 expenses = $2,811 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
$2,308
Total Expenses
$5,119
Mortgage P&I
126%
$2,905
Property Taxes
39%
$902
Home Insurance
9%
$205
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577