Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.45% first-year return on $138k initial cash invested.
-19.45%
Cash On Cash
1.52%
Cap Rate
0.25
DSCR
$2,126
Rent
-$2,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,126 income − $4,362 expenses = $2,236 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,126
Total Expenses
$4,362
Mortgage P&I
135%
$2,876
Property Taxes
8%
$167
Home Insurance
10%
$210
HOA
4%
$88
Property Management
15%
$319
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$532