Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.66% first-year return on $139k initial cash invested.
-22.66%
Cash On Cash
0.57%
Cap Rate
0.1
DSCR
$2,108
Rent
-$2,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,108 income − $4,734 expenses = $2,626 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
$2,108
Total Expenses
$4,734
Mortgage P&I
134%
$2,817
Property Taxes
35%
$732
Home Insurance
8%
$174
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527