Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.14% first-year return on $138k initial cash invested.
-31.14%
Cash On Cash
-1.37%
Cap Rate
-0.23
DSCR
$3,110
Rent
-$3,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,110 income − $6,704 expenses = $3,594 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,737
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,110
Total Expenses
$6,704
Mortgage P&I
91%
$2,815
Property Taxes
70%
$2,191
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778