Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.72% first-year return on $138k initial cash invested.
-17.72%
Cash On Cash
1.66%
Cap Rate
0.29
DSCR
$2,104
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $4,141 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,104
Total Expenses
$4,141
Mortgage P&I
130%
$2,741
Property Taxes
9%
$190
Home Insurance
10%
$200
HOA
0%
$0
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$526