Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.71% first-year return on $139k initial cash invested.
-13.71%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$3,304
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $4,897 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,781
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$4,897
Mortgage P&I
85%
$2,795
Property Taxes
7%
$238
Home Insurance
6%
$206
HOA
2%
$72
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826