Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.39% first-year return on $137k initial cash invested.
-23.39%
Cash On Cash
0.52%
Cap Rate
0.09
DSCR
$2,055
Rent
-$2,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,055 income − $4,735 expenses = $2,680 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,055
Total Expenses
$4,735
Mortgage P&I
138%
$2,844
Property Taxes
34%
$706
Home Insurance
10%
$199
HOA
0%
$0
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514