Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $139k initial cash invested.
-12.09%
Cash On Cash
3.34%
Cap Rate
0.56
DSCR
$3,656
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,656 income − $5,060 expenses = $1,404 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,777
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,656
Total Expenses
$5,060
Mortgage P&I
78%
$2,864
Property Taxes
5%
$196
Home Insurance
6%
$206
HOA
1%
$40
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914