Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.42% first-year return on $137k initial cash invested.
-19.42%
Cash On Cash
1.37%
Cap Rate
0.23
DSCR
$2,669
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $4,881 expenses = $2,212 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$4,881
Mortgage P&I
103%
$2,749
Property Taxes
24%
$650
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667