Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.5% first-year return on $138k initial cash invested.
-16.5%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$3,961
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $5,855 expenses = $1,894 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
$3,961
Total Expenses
$5,855
Mortgage P&I
72%
$2,868
Property Taxes
11%
$438
Home Insurance
5%
$201
HOA
11%
$448
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990