Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $138k initial cash invested.
-10.69%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$4,172
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $5,399 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$5,399
Mortgage P&I
69%
$2,864
Property Taxes
8%
$332
Home Insurance
5%
$200
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043