Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.23% first-year return on $138k initial cash invested.
-22.23%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,201
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,201 income − $4,752 expenses = $2,551 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,201
Total Expenses
$4,752
Mortgage P&I
126%
$2,768
Property Taxes
33%
$728
Home Insurance
9%
$200
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550