Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.96% first-year return on $137k initial cash invested.
-21.96%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$1,845
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,845 income − $4,345 expenses = $2,500 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,649
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,845
Total Expenses
$4,345
Mortgage P&I
160%
$2,958
Property Taxes
16%
$303
Home Insurance
11%
$198
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$461