Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $137k initial cash invested.
-25.02%
Cash On Cash
-0.06%
Cap Rate
-0.01
DSCR
$1,042
Rent
-$2,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,042 income − $3,900 expenses = $2,858 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,042
Total Expenses
$3,900
Mortgage P&I
267%
$2,786
Property Taxes
18%
$189
Home Insurance
19%
$198
HOA
22%
$227
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$260