Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.84% first-year return on $137k initial cash invested.
-8.84%
Cash On Cash
4.34%
Cap Rate
0.72
DSCR
$5,280
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $6,292 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$6,292
Mortgage P&I
54%
$2,858
Property Taxes
13%
$711
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$792
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,320