Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.89% first-year return on $139k initial cash invested.
-11.89%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$3,950
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $5,325 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$5,325
Mortgage P&I
74%
$2,910
Property Taxes
8%
$318
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$988