Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.71% first-year return on $139k initial cash invested.
-17.71%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$2,185
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,185 income − $4,233 expenses = $2,048 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
$2,185
Total Expenses
$4,233
Mortgage P&I
130%
$2,847
Property Taxes
6%
$128
Home Insurance
9%
$201
HOA
0%
$9
Property Management
15%
$328
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$546