Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.19% first-year return on $139k initial cash invested.
-14.19%
Cash On Cash
2.78%
Cap Rate
0.47
DSCR
$3,004
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $4,647 expenses = $1,643 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,004
Total Expenses
$4,647
Mortgage P&I
95%
$2,857
Property Taxes
5%
$146
Home Insurance
7%
$202
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751