Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.52% first-year return on $138k initial cash invested.
-18.52%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,496
Rent
-$2,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $4,621 expenses = $2,125 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$4,621
Mortgage P&I
114%
$2,842
Property Taxes
13%
$322
Home Insurance
8%
$208
HOA
2%
$51
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624