Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.16% first-year return on $137k initial cash invested.
-17.16%
Cash On Cash
2.15%
Cap Rate
0.36
DSCR
$3,039
Rent
-$1,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,039 income − $5,002 expenses = $1,963 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
$3,039
Total Expenses
$5,002
Mortgage P&I
94%
$2,856
Property Taxes
14%
$421
Home Insurance
7%
$217
HOA
2%
$48
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760