Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.78% first-year return on $138k initial cash invested.
-15.78%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$4,121
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,121 income − $5,933 expenses = $1,812 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
$4,121
Total Expenses
$5,933
Mortgage P&I
70%
$2,868
Property Taxes
11%
$438
Home Insurance
5%
$201
HOA
11%
$448
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030