Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.45% first-year return on $139k initial cash invested.
-16.45%
Cash On Cash
2.49%
Cap Rate
0.4
DSCR
$3,325
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $5,226 expenses = $1,901 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
$3,325
Total Expenses
$5,226
Mortgage P&I
89%
$2,962
Property Taxes
14%
$465
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831