Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.69% first-year return on $139k initial cash invested.
-20.69%
Cash On Cash
1.1%
Cap Rate
0.19
DSCR
$2,491
Rent
-$2,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,491 income − $4,883 expenses = $2,392 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,491
Total Expenses
$4,883
Mortgage P&I
113%
$2,820
Property Taxes
22%
$560
Home Insurance
8%
$201
HOA
4%
$105
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623