Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.33% first-year return on $137k initial cash invested.
-20.33%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,325
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $4,641 expenses = $2,316 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
$2,325
Total Expenses
$4,641
Mortgage P&I
121%
$2,806
Property Taxes
14%
$325
Home Insurance
8%
$192
HOA
9%
$202
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581