Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.97% first-year return on $137k initial cash invested.
-13.97%
Cash On Cash
2.95%
Cap Rate
0.49
DSCR
$3,398
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,398 income − $4,992 expenses = $1,594 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,661
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,398
Total Expenses
$4,992
Mortgage P&I
84%
$2,852
Property Taxes
9%
$289
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850