Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.07% first-year return on $139k initial cash invested.
-22.07%
Cash On Cash
1.46%
Cap Rate
0.22
DSCR
$2,043
Rent
-$2,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,043 income − $4,602 expenses = $2,559 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,043
Total Expenses
$4,602
Mortgage P&I
156%
$3,180
Property Taxes
10%
$208
Home Insurance
10%
$203
HOA
1%
$30
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$511