Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.15% first-year return on $138k initial cash invested.
-31.15%
Cash On Cash
-1.54%
Cap Rate
-0.26
DSCR
$442
Rent
-$3,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$442 income − $4,026 expenses = $3,584 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,718
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$442
Total Expenses
$4,026
Mortgage P&I
641%
$2,832
Property Taxes
177%
$782
Home Insurance
45%
$200
HOA
0%
$0
Property Management
15%
$66
CapEx
4%
$18
Vacancy
0%
$0
Maintenance
4%
$18
Other
25%
$110