Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.66% first-year return on $138k initial cash invested.
-9.66%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$4,251
Rent
-$1,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,251 income − $5,364 expenses = $1,113 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,728
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,251
Total Expenses
$5,364
Mortgage P&I
67%
$2,834
Property Taxes
6%
$272
Home Insurance
5%
$196
HOA
0%
$21
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063