Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.51% first-year return on $138k initial cash invested.
-18.51%
Cash On Cash
1.92%
Cap Rate
0.31
DSCR
$2,651
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,651 income − $4,773 expenses = $2,122 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,651
Total Expenses
$4,773
Mortgage P&I
110%
$2,927
Property Taxes
14%
$367
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663