Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.86% first-year return on $138k initial cash invested.
-18.86%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,525
Rent
-$2,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $4,694 expenses = $2,169 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$4,694
Mortgage P&I
115%
$2,908
Property Taxes
13%
$332
Home Insurance
8%
$210
HOA
1%
$32
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631