Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.6% first-year return on $139k initial cash invested.
-13.6%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$3,570
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,570 income − $5,143 expenses = $1,573 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
$3,570
Total Expenses
$5,143
Mortgage P&I
82%
$2,910
Property Taxes
9%
$318
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892