Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.76% first-year return on $138k initial cash invested.
-24.76%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,830
Rent
-$2,847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,830 income − $4,677 expenses = $2,847 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,830
Total Expenses
$4,677
Mortgage P&I
160%
$2,922
Property Taxes
27%
$487
Home Insurance
11%
$203
HOA
10%
$187
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$458