Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.35% first-year return on $137k initial cash invested.
-14.35%
Cash On Cash
2.91%
Cap Rate
0.48
DSCR
$3,157
Rent
-$1,644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $4,801 expenses = $1,644 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.6%
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
$3,157
Total Expenses
$4,801
Mortgage P&I
92%
$2,896
Property Taxes
6%
$191
Home Insurance
6%
$199
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789