Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.95% first-year return on $139k initial cash invested.
-12.95%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$3,468
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,468 income − $4,971 expenses = $1,503 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
$3,468
Total Expenses
$4,971
Mortgage P&I
83%
$2,864
Property Taxes
6%
$196
Home Insurance
6%
$206
HOA
1%
$40
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867