Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.46% first-year return on $137k initial cash invested.
-12.46%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$4,484
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,484 income − $5,910 expenses = $1,426 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
$4,484
Total Expenses
$5,910
Mortgage P&I
64%
$2,858
Property Taxes
16%
$711
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121