Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.89% first-year return on $138k initial cash invested.
-15.89%
Cash On Cash
2.06%
Cap Rate
0.36
DSCR
$2,903
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $4,727 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,702
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,903
Total Expenses
$4,727
Mortgage P&I
93%
$2,686
Property Taxes
15%
$447
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726