Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $139k initial cash invested.
-18.51%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,033
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,033 income − $5,178 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,766
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,033
Total Expenses
$5,178
Mortgage P&I
93%
$2,817
Property Taxes
24%
$732
Home Insurance
6%
$174
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758