Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $139k initial cash invested.
-13.47%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,934
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,934 income − $5,492 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,934
Total Expenses
$5,492
Mortgage P&I
74%
$2,900
Property Taxes
13%
$512
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984