Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.66% first-year return on $139k initial cash invested.
-15.66%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$3,599
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $5,416 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,599
Total Expenses
$5,416
Mortgage P&I
82%
$2,966
Property Taxes
13%
$480
Home Insurance
7%
$242
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900