Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $137k initial cash invested.
-16.09%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,354
Rent
-$1,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,354 income − $5,192 expenses = $1,838 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
$3,354
Total Expenses
$5,192
Mortgage P&I
84%
$2,805
Property Taxes
17%
$578
Home Insurance
6%
$200
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838