Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.8% first-year return on $139k initial cash invested.
-23.8%
Cash On Cash
0.29%
Cap Rate
0.05
DSCR
$1,591
Rent
-$2,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,591 income − $4,358 expenses = $2,767 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
$1,591
Total Expenses
$4,358
Mortgage P&I
179%
$2,843
Property Taxes
35%
$549
Home Insurance
13%
$201
HOA
0%
$0
Property Management
15%
$239
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$398