Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16% first-year return on $139k initial cash invested.
-16%
Cash On Cash
2.56%
Cap Rate
0.42
DSCR
$3,816
Rent
-$1,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,816 income − $5,666 expenses = $1,850 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,816
Total Expenses
$5,666
Mortgage P&I
77%
$2,924
Property Taxes
19%
$709
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954