Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $138k initial cash invested.
-20.19%
Cash On Cash
2%
Cap Rate
0.31
DSCR
$4,090
Rent
-$2,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,090 income − $6,411 expenses = $2,321 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,090
Total Expenses
$6,411
Mortgage P&I
76%
$3,109
Property Taxes
28%
$1,128
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$614
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022