Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $138k initial cash invested.
-15.81%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,170
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $4,985 expenses = $1,815 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,702
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$4,985
Mortgage P&I
89%
$2,829
Property Taxes
13%
$424
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792