Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.12% first-year return on $137k initial cash invested.
-18.12%
Cash On Cash
1.89%
Cap Rate
0.31
DSCR
$2,701
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,701 income − $4,768 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,663
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,701
Total Expenses
$4,768
Mortgage P&I
106%
$2,851
Property Taxes
16%
$420
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$675