Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.36% first-year return on $137k initial cash invested.
-17.36%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$3,074
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,074 income − $5,058 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,672
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,074
Total Expenses
$5,058
Mortgage P&I
91%
$2,805
Property Taxes
19%
$578
Home Insurance
7%
$200
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768