Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.99% first-year return on $139k initial cash invested.
-23.99%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$2,135
Rent
-$2,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $4,915 expenses = $2,780 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%
$5,765
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,135
Total Expenses
$4,915
Mortgage P&I
148%
$3,166
Property Taxes
24%
$520
Home Insurance
10%
$205
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534