Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $142k initial cash invested.
-17.49%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,584
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,584 income − $4,651 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$112k
Closing costs
1%
$5,609
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,584
Total Expenses
$4,651
Mortgage P&I
107%
$2,770
Property Taxes
17%
$441
Home Insurance
8%
$200
HOA
0%
$0
Property Management
15%
$388
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646