Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.44% first-year return on $139k initial cash invested.
-12.44%
Cash On Cash
3.21%
Cap Rate
0.55
DSCR
$3,855
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,855 income − $5,293 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$5,293
Mortgage P&I
73%
$2,824
Property Taxes
11%
$418
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964