Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.95% first-year return on $138k initial cash invested.
-20.95%
Cash On Cash
1.76%
Cap Rate
0.27
DSCR
$2,775
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,775 income − $5,188 expenses = $2,413 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,725
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,775
Total Expenses
$5,188
Mortgage P&I
113%
$3,142
Property Taxes
18%
$513
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$694