Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.58% first-year return on $137k initial cash invested.
-13.58%
Cash On Cash
3.07%
Cap Rate
0.51
DSCR
$4,003
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,003 income − $5,551 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,003
Total Expenses
$5,551
Mortgage P&I
71%
$2,836
Property Taxes
15%
$602
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001