Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.48% first-year return on $137k initial cash invested.
-25.48%
Cash On Cash
-0.17%
Cap Rate
-0.03
DSCR
$1,706
Rent
-$2,915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,706 income − $4,621 expenses = $2,915 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,706
Total Expenses
$4,621
Mortgage P&I
162%
$2,767
Property Taxes
49%
$835
Home Insurance
12%
$201
HOA
0%
$0
Property Management
15%
$256
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426