Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $137k initial cash invested.
-23.33%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,178
Rent
-$2,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,178 income − $3,847 expenses = $2,669 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,681
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,178
Total Expenses
$3,847
Mortgage P&I
238%
$2,798
Property Taxes
13%
$157
Home Insurance
18%
$210
HOA
10%
$117
Property Management
15%
$177
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$294