Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.31% first-year return on $139k initial cash invested.
-29.31%
Cash On Cash
-0.95%
Cap Rate
-0.16
DSCR
$777
Rent
-$3,392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$777 income − $4,169 expenses = $3,392 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,756
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$777
Total Expenses
$4,169
Mortgage P&I
374%
$2,905
Property Taxes
89%
$688
Home Insurance
26%
$203
HOA
0%
$0
Property Management
15%
$117
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194