Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.08% first-year return on $137k initial cash invested.
-21.08%
Cash On Cash
1.57%
Cap Rate
0.25
DSCR
$3,550
Rent
-$2,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $5,951 expenses = $2,401 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$5,951
Mortgage P&I
85%
$3,000
Property Taxes
29%
$1,012
Home Insurance
6%
$198
HOA
1%
$37
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888