Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.14% first-year return on $137k initial cash invested.
-23.14%
Cash On Cash
0.51%
Cap Rate
0.09
DSCR
$1,747
Rent
-$2,635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,747 income − $4,382 expenses = $2,635 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,747
Total Expenses
$4,382
Mortgage P&I
161%
$2,807
Property Taxes
31%
$538
Home Insurance
11%
$198
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437