Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.66% first-year return on $138k initial cash invested.
-12.66%
Cash On Cash
3.49%
Cap Rate
0.56
DSCR
$3,897
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $5,354 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,721
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,897
Total Expenses
$5,354
Mortgage P&I
76%
$2,966
Property Taxes
8%
$307
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974