Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $139k initial cash invested.
-23.39%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,537
Rent
-$2,704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $5,241 expenses = $2,704 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%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,537
Total Expenses
$5,241
Mortgage P&I
115%
$2,911
Property Taxes
36%
$912
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634