Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.14% first-year return on $139k initial cash invested.
-23.14%
Cash On Cash
0.5%
Cap Rate
0.09
DSCR
$2,901
Rent
-$2,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,901 income − $5,577 expenses = $2,676 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,901
Total Expenses
$5,577
Mortgage P&I
96%
$2,798
Property Taxes
41%
$1,186
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725