Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $137k initial cash invested.
-26.14%
Cash On Cash
-0.11%
Cap Rate
-0.02
DSCR
$1,302
Rent
-$2,990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,302 income − $4,292 expenses = $2,990 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,679
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,302
Total Expenses
$4,292
Mortgage P&I
222%
$2,884
Property Taxes
45%
$584
Home Insurance
15%
$199
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$326