Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.29% first-year return on $137k initial cash invested.
-14.29%
Cash On Cash
2.66%
Cap Rate
0.46
DSCR
$3,761
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $5,386 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,643
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$5,386
Mortgage P&I
73%
$2,727
Property Taxes
17%
$645
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940