Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.61% first-year return on $138k initial cash invested.
-19.61%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,870
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,870 income − $5,121 expenses = $2,251 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,870
Total Expenses
$5,121
Mortgage P&I
97%
$2,781
Property Taxes
23%
$661
Home Insurance
7%
$209
HOA
3%
$92
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718