Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.66% first-year return on $138k initial cash invested.
-17.66%
Cash On Cash
2.24%
Cap Rate
0.36
DSCR
$3,650
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $5,674 expenses = $2,024 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
$3,650
Total Expenses
$5,674
Mortgage P&I
81%
$2,941
Property Taxes
15%
$560
Home Insurance
6%
$201
HOA
6%
$220
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912