Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.3% first-year return on $138k initial cash invested.
-16.3%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$3,500
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,500 income − $5,375 expenses = $1,875 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
$3,500
Total Expenses
$5,375
Mortgage P&I
83%
$2,922
Property Taxes
16%
$554
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875