Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.96% first-year return on $138k initial cash invested.
-16.96%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,914
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $4,862 expenses = $1,948 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,706
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,914
Total Expenses
$4,862
Mortgage P&I
95%
$2,781
Property Taxes
14%
$414
Home Insurance
7%
$210
HOA
2%
$58
Property Management
15%
$437
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$728