Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $137k initial cash invested.
-13.08%
Cash On Cash
3.19%
Cap Rate
0.53
DSCR
$3,593
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,593 income − $5,085 expenses = $1,492 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
$3,593
Total Expenses
$5,085
Mortgage P&I
79%
$2,852
Property Taxes
8%
$289
Home Insurance
6%
$219
HOA
0%
$0
Property Management
15%
$539
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$898