Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.55% first-year return on $137k initial cash invested.
-13.55%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$3,581
Rent
-$1,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,581 income − $5,131 expenses = $1,550 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
$3,581
Total Expenses
$5,131
Mortgage P&I
81%
$2,902
Property Taxes
8%
$293
Home Insurance
6%
$206
HOA
0%
$12
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$895