Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.6% first-year return on $138k initial cash invested.
-18.6%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$2,338
Rent
-$2,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,338 income − $4,477 expenses = $2,139 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,338
Total Expenses
$4,477
Mortgage P&I
120%
$2,801
Property Taxes
15%
$352
Home Insurance
9%
$201
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$584