Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.77% first-year return on $138k initial cash invested.
-18.77%
Cash On Cash
1.96%
Cap Rate
0.31
DSCR
$2,256
Rent
-$2,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $4,419 expenses = $2,163 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,256
Total Expenses
$4,419
Mortgage P&I
133%
$3,009
Property Taxes
5%
$118
Home Insurance
9%
$210
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564