Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.45% first-year return on $137k initial cash invested.
-10.45%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$4,479
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,479 income − $5,672 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,479
Total Expenses
$5,672
Mortgage P&I
63%
$2,805
Property Taxes
7%
$308
Home Insurance
5%
$204
HOA
5%
$205
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120