Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.98% first-year return on $137k initial cash invested.
-20.98%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,181
Rent
-$2,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $4,571 expenses = $2,390 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,653
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$4,571
Mortgage P&I
129%
$2,806
Property Taxes
15%
$325
Home Insurance
9%
$192
HOA
9%
$202
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545