Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.71% first-year return on $139k initial cash invested.
-20.71%
Cash On Cash
1.37%
Cap Rate
0.22
DSCR
$3,138
Rent
-$2,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,138 income − $5,543 expenses = $2,405 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,778
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,138
Total Expenses
$5,543
Mortgage P&I
94%
$2,939
Property Taxes
28%
$891
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$784