Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.41% first-year return on $137k initial cash invested.
-15.41%
Cash On Cash
2.49%
Cap Rate
0.42
DSCR
$2,867
Rent
-$1,756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,867 income − $4,623 expenses = $1,756 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,867
Total Expenses
$4,623
Mortgage P&I
98%
$2,815
Property Taxes
8%
$231
Home Insurance
7%
$200
HOA
0%
$0
Property Management
15%
$430
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$717