Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.98% first-year return on $137k initial cash invested.
-16.98%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$2,758
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $4,703 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$4,703
Mortgage P&I
102%
$2,824
Property Taxes
8%
$209
Home Insurance
7%
$199
HOA
5%
$147
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690