Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $138k initial cash invested.
-9.6%
Cash On Cash
4.86%
Cap Rate
0.73
DSCR
$5,681
Rent
-$1,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,681 income − $6,787 expenses = $1,106 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,681
Total Expenses
$6,787
Mortgage P&I
56%
$3,201
Property Taxes
12%
$676
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$852
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,420