Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $137k initial cash invested.
-17.51%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,440
Rent
-$1,999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,440 income − $4,439 expenses = $1,999 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,440
Total Expenses
$4,439
Mortgage P&I
113%
$2,758
Property Taxes
13%
$308
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610