Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.42% first-year return on $137k initial cash invested.
-24.42%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,959
Rent
-$2,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,959 income − $4,747 expenses = $2,788 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,959
Total Expenses
$4,747
Mortgage P&I
143%
$2,796
Property Taxes
40%
$791
Home Insurance
10%
$201
HOA
1%
$19
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490