Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.64% first-year return on $139k initial cash invested.
-17.64%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$3,059
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,059 income − $5,098 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,748
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,059
Total Expenses
$5,098
Mortgage P&I
97%
$2,962
Property Taxes
15%
$465
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765