Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.92% first-year return on $137k initial cash invested.
-14.92%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$4,256
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,256 income − $5,957 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,256
Total Expenses
$5,957
Mortgage P&I
67%
$2,844
Property Taxes
17%
$735
Home Insurance
5%
$203
HOA
3%
$133
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,064