Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $137k initial cash invested.
-19%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$2,032
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,032 income − $4,198 expenses = $2,166 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,032
Total Expenses
$4,198
Mortgage P&I
140%
$2,839
Property Taxes
5%
$94
Home Insurance
10%
$201
HOA
4%
$89
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$508