Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.45% first-year return on $137k initial cash invested.
-18.45%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,226
Rent
-$2,101
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,226 income − $4,327 expenses = $2,101 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,226
Total Expenses
$4,327
Mortgage P&I
127%
$2,820
Property Taxes
11%
$241
Home Insurance
9%
$198
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556