Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.03% first-year return on $137k initial cash invested.
-22.03%
Cash On Cash
1.81%
Cap Rate
0.26
DSCR
$2,276
Rent
-$2,509
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,276 income − $4,785 expenses = $2,509 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,276
Total Expenses
$4,785
Mortgage P&I
144%
$3,269
Property Taxes
8%
$174
Home Insurance
9%
$198
HOA
2%
$52
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$569