Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.33% first-year return on $137k initial cash invested.
-15.33%
Cash On Cash
2.7%
Cap Rate
0.44
DSCR
$3,192
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $4,946 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,192
Total Expenses
$4,946
Mortgage P&I
91%
$2,902
Property Taxes
9%
$293
Home Insurance
6%
$206
HOA
0%
$12
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798