Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $139k initial cash invested.
-16.77%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,396
Rent
-$1,939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $4,335 expenses = $1,939 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$4,335
Mortgage P&I
119%
$2,847
Property Taxes
5%
$128
Home Insurance
8%
$201
HOA
0%
$9
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599