Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $137k initial cash invested.
-14.66%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,762
Rent
-$1,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $5,434 expenses = $1,672 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
$3,762
Total Expenses
$5,434
Mortgage P&I
75%
$2,836
Property Taxes
16%
$602
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940