Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.33% first-year return on $137k initial cash invested.
-16.33%
Cash On Cash
2.08%
Cap Rate
0.36
DSCR
$2,792
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $4,654 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,658
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$4,654
Mortgage P&I
98%
$2,731
Property Taxes
9%
$254
Home Insurance
7%
$203
HOA
4%
$125
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698