Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.8% first-year return on $137k initial cash invested.
-18.8%
Cash On Cash
1.52%
Cap Rate
0.26
DSCR
$2,492
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,492 income − $4,643 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,492
Total Expenses
$4,643
Mortgage P&I
111%
$2,769
Property Taxes
19%
$478
Home Insurance
8%
$199
HOA
0%
$0
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$623