Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.73% first-year return on $139k initial cash invested.
-21.73%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,465
Rent
-$2,515
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,465 income − $4,980 expenses = $2,515 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
$2,465
Total Expenses
$4,980
Mortgage P&I
118%
$2,905
Property Taxes
28%
$688
Home Insurance
8%
$203
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$616