Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.37% first-year return on $137k initial cash invested.
-22.37%
Cash On Cash
0.68%
Cap Rate
0.11
DSCR
$1,527
Rent
-$2,554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,527 income − $4,081 expenses = $2,554 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,668
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,527
Total Expenses
$4,081
Mortgage P&I
184%
$2,815
Property Taxes
22%
$330
Home Insurance
13%
$203
HOA
0%
$0
Property Management
15%
$229
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$382