Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.95% first-year return on $138k initial cash invested.
-22.95%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$1,685
Rent
-$2,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $4,322 expenses = $2,637 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,685
Total Expenses
$4,322
Mortgage P&I
167%
$2,811
Property Taxes
21%
$362
Home Insurance
12%
$208
HOA
8%
$133
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421