Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.35% first-year return on $138k initial cash invested.
-17.35%
Cash On Cash
2.23%
Cap Rate
0.36
DSCR
$3,485
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,485 income − $5,485 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,731
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,485
Total Expenses
$5,485
Mortgage P&I
84%
$2,925
Property Taxes
19%
$678
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$871