Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.33% first-year return on $137k initial cash invested.
-17.33%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$3,000
Rent
-$1,982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,000 income − $4,982 expenses = $1,982 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,000
Total Expenses
$4,982
Mortgage P&I
95%
$2,856
Property Taxes
14%
$421
Home Insurance
7%
$217
HOA
2%
$48
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$750