Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.25% first-year return on $139k initial cash invested.
-24.25%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,489
Rent
-$2,819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,489 income − $4,308 expenses = $2,819 out of pocket
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,489
Total Expenses
$4,308
Mortgage P&I
191%
$2,843
Property Taxes
37%
$549
Home Insurance
14%
$201
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$372