Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $137k initial cash invested.
-20.26%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$2,835
Rent
-$2,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,835 income − $5,156 expenses = $2,321 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$5,156
Mortgage P&I
98%
$2,784
Property Taxes
29%
$813
Home Insurance
7%
$199
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709