Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.96% first-year return on $137k initial cash invested.
-15.96%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$3,161
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,161 income − $4,978 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,161
Total Expenses
$4,978
Mortgage P&I
91%
$2,890
Property Taxes
12%
$374
Home Insurance
6%
$198
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790