Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.12% first-year return on $142k initial cash invested.
-15.12%
Cash On Cash
2.37%
Cap Rate
0.4
DSCR
$3,125
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,125 income − $4,911 expenses = $1,786 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
$3,125
Total Expenses
$4,911
Mortgage P&I
89%
$2,770
Property Taxes
14%
$441
Home Insurance
6%
$200
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781