Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.77% first-year return on $137k initial cash invested.
-20.77%
Cash On Cash
1%
Cap Rate
0.17
DSCR
$2,057
Rent
-$2,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $4,433 expenses = $2,376 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
$2,057
Total Expenses
$4,433
Mortgage P&I
135%
$2,769
Property Taxes
23%
$478
Home Insurance
10%
$199
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514