Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $137k initial cash invested.
-13.89%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$3,286
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $4,874 expenses = $1,588 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$4,874
Mortgage P&I
87%
$2,862
Property Taxes
7%
$236
Home Insurance
6%
$199
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$822