Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.77% first-year return on $137k initial cash invested.
-16.77%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$2,802
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $4,723 expenses = $1,921 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
$2,802
Total Expenses
$4,723
Mortgage P&I
101%
$2,824
Property Taxes
7%
$209
Home Insurance
7%
$199
HOA
5%
$147
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700