Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.78% first-year return on $139k initial cash invested.
-18.78%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,945
Rent
-$2,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $5,119 expenses = $2,174 out of pocket
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,758
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$5,119
Mortgage P&I
95%
$2,786
Property Taxes
24%
$716
Home Insurance
7%
$203
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736