Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.39% first-year return on $137k initial cash invested.
-10.39%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$5,117
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,117 income − $6,307 expenses = $1,190 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,117
Total Expenses
$6,307
Mortgage P&I
54%
$2,771
Property Taxes
17%
$850
Home Insurance
4%
$201
HOA
1%
$28
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,279