Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $138k initial cash invested.
-16.46%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$3,465
Rent
-$1,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $5,359 expenses = $1,894 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,717
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$5,359
Mortgage P&I
84%
$2,922
Property Taxes
16%
$554
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866