Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $137k initial cash invested.
-22.23%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,945
Rent
-$2,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,945 income − $4,477 expenses = $2,532 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
$1,945
Total Expenses
$4,477
Mortgage P&I
144%
$2,807
Property Taxes
28%
$538
Home Insurance
10%
$198
HOA
0%
$0
Property Management
15%
$292
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$486