Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.15% first-year return on $137k initial cash invested.
-21.15%
Cash On Cash
1.71%
Cap Rate
0.26
DSCR
$2,570
Rent
-$2,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,570 income − $4,979 expenses = $2,409 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,570
Total Expenses
$4,979
Mortgage P&I
121%
$3,112
Property Taxes
17%
$432
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642