Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.2% first-year return on $137k initial cash invested.
-21.2%
Cash On Cash
1.1%
Cap Rate
0.18
DSCR
$3,091
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,091 income − $5,505 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,091
Total Expenses
$5,505
Mortgage P&I
91%
$2,807
Property Taxes
33%
$1,015
Home Insurance
6%
$198
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773