Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.72% first-year return on $138k initial cash invested.
-12.72%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,264
Rent
-$1,461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,264 income − $5,725 expenses = $1,461 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,264
Total Expenses
$5,725
Mortgage P&I
66%
$2,831
Property Taxes
15%
$636
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066