Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $138k initial cash invested.
-22.37%
Cash On Cash
1.01%
Cap Rate
0.16
DSCR
$2,610
Rent
-$2,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $5,174 expenses = $2,564 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,691
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,610
Total Expenses
$5,174
Mortgage P&I
113%
$2,941
Property Taxes
21%
$560
Home Insurance
8%
$201
HOA
8%
$220
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652