Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $138k initial cash invested.
-21.74%
Cash On Cash
1.48%
Cap Rate
0.23
DSCR
$2,068
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,068 income − $4,561 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,068
Total Expenses
$4,561
Mortgage P&I
151%
$3,113
Property Taxes
12%
$242
Home Insurance
10%
$205
HOA
0%
$8
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$517