Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.87% first-year return on $137k initial cash invested.
-13.87%
Cash On Cash
3.62%
Cap Rate
0.54
DSCR
$3,563
Rent
-$1,583
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,563 income − $5,146 expenses = $1,583 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,563
Total Expenses
$5,146
Mortgage P&I
88%
$3,147
Property Taxes
2%
$85
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891