Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.08% first-year return on $137k initial cash invested.
-25.08%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,796
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,796 income − $4,665 expenses = $2,869 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
$1,796
Total Expenses
$4,665
Mortgage P&I
154%
$2,767
Property Taxes
46%
$835
Home Insurance
11%
$201
HOA
0%
$0
Property Management
15%
$269
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$449