Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.85% first-year return on $138k initial cash invested.
-30.85%
Cash On Cash
-1.46%
Cap Rate
-0.25
DSCR
$506
Rent
-$3,550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$506 income − $4,056 expenses = $3,550 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
$506
Total Expenses
$4,056
Mortgage P&I
560%
$2,832
Property Taxes
155%
$782
Home Insurance
40%
$200
HOA
0%
$0
Property Management
15%
$76
CapEx
4%
$20
Vacancy
0%
$0
Maintenance
4%
$20
Other
25%
$126