Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $137k initial cash invested.
-12.15%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,871
Rent
-$1,383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,871 income − $5,254 expenses = $1,383 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%
$5,648
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,871
Total Expenses
$5,254
Mortgage P&I
72%
$2,782
Property Taxes
11%
$410
Home Insurance
5%
$203
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$968