Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.22% first-year return on $137k initial cash invested.
-25.22%
Cash On Cash
0.16%
Cap Rate
0.03
DSCR
$1,240
Rent
-$2,885
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,240 income − $4,125 expenses = $2,885 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,240
Total Expenses
$4,125
Mortgage P&I
235%
$2,909
Property Taxes
35%
$428
Home Insurance
15%
$192
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310