Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.41% first-year return on $139k initial cash invested.
-17.41%
Cash On Cash
2.12%
Cap Rate
0.35
DSCR
$3,365
Rent
-$2,011
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,365 income − $5,376 expenses = $2,011 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$5,376
Mortgage P&I
86%
$2,892
Property Taxes
20%
$667
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841