Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $137k initial cash invested.
-18.05%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,800
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $4,856 expenses = $2,056 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$4,856
Mortgage P&I
100%
$2,800
Property Taxes
10%
$287
Home Insurance
7%
$198
HOA
8%
$227
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700