Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.88% first-year return on $137k initial cash invested.
-20.88%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,213
Rent
-$2,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,213 income − $4,590 expenses = $2,377 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,647
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,213
Total Expenses
$4,590
Mortgage P&I
129%
$2,850
Property Taxes
22%
$478
Home Insurance
9%
$199
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$553