Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.88% first-year return on $139k initial cash invested.
-14.88%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,903
Rent
-$1,725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,628 expenses = $1,725 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,766
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$4,628
Mortgage P&I
98%
$2,848
Property Taxes
6%
$177
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726