Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $138k initial cash invested.
-18.42%
Cash On Cash
1.85%
Cap Rate
0.3
DSCR
$2,725
Rent
-$2,126
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,725 income − $4,851 expenses = $2,126 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,737
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,725
Total Expenses
$4,851
Mortgage P&I
106%
$2,901
Property Taxes
15%
$412
Home Insurance
8%
$205
HOA
1%
$25
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681