Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $138k initial cash invested.
-14.55%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$4,394
Rent
-$1,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,394 income − $6,064 expenses = $1,670 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,703
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,394
Total Expenses
$6,064
Mortgage P&I
65%
$2,868
Property Taxes
10%
$438
Home Insurance
5%
$201
HOA
10%
$448
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098