Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.12% first-year return on $138k initial cash invested.
-13.12%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,411
Rent
-$1,508
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,411 income − $4,919 expenses = $1,508 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,411
Total Expenses
$4,919
Mortgage P&I
84%
$2,853
Property Taxes
6%
$221
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853