Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.71% first-year return on $137k initial cash invested.
-13.71%
Cash On Cash
2.81%
Cap Rate
0.49
DSCR
$3,890
Rent
-$1,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $5,450 expenses = $1,560 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
$3,890
Total Expenses
$5,450
Mortgage P&I
70%
$2,727
Property Taxes
17%
$645
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972