Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $137k initial cash invested.
-23.46%
Cash On Cash
0.34%
Cap Rate
0.06
DSCR
$1,151
Rent
-$2,684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,151 income − $3,835 expenses = $2,684 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
$1,151
Total Expenses
$3,835
Mortgage P&I
243%
$2,798
Property Taxes
14%
$157
Home Insurance
18%
$210
HOA
10%
$117
Property Management
15%
$173
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$288