Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.4% first-year return on $138k initial cash invested.
-18.4%
Cash On Cash
1.87%
Cap Rate
0.31
DSCR
$3,949
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $6,073 expenses = $2,124 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,738
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,949
Total Expenses
$6,073
Mortgage P&I
72%
$2,859
Property Taxes
22%
$884
Home Insurance
5%
$185
HOA
6%
$250
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987