Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.9% first-year return on $139k initial cash invested.
-18.9%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$2,670
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,670 income − $4,855 expenses = $2,185 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%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,670
Total Expenses
$4,855
Mortgage P&I
111%
$2,969
Property Taxes
7%
$188
Home Insurance
8%
$201
HOA
8%
$215
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668