Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $137k initial cash invested.
-17.2%
Cash On Cash
1.81%
Cap Rate
0.31
DSCR
$2,588
Rent
-$1,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,588 income − $4,556 expenses = $1,968 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,588
Total Expenses
$4,556
Mortgage P&I
105%
$2,719
Property Taxes
12%
$319
Home Insurance
8%
$217
HOA
2%
$58
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647