Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.64% first-year return on $137k initial cash invested.
-11.64%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$4,116
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,116 income − $5,448 expenses = $1,332 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%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,116
Total Expenses
$5,448
Mortgage P&I
68%
$2,808
Property Taxes
11%
$465
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029