Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.76% first-year return on $137k initial cash invested.
-19.76%
Cash On Cash
1.39%
Cap Rate
0.23
DSCR
$2,451
Rent
-$2,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,451 income − $4,702 expenses = $2,251 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
$2,451
Total Expenses
$4,702
Mortgage P&I
114%
$2,806
Property Taxes
13%
$325
Home Insurance
8%
$192
HOA
8%
$202
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$613