Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $138k initial cash invested.
-18.39%
Cash On Cash
1.81%
Cap Rate
0.3
DSCR
$3,088
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $5,197 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$5,197
Mortgage P&I
92%
$2,844
Property Taxes
20%
$612
Home Insurance
7%
$201
HOA
2%
$57
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772