Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.35% first-year return on $138k initial cash invested.
-24.35%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,972
Rent
-$2,803
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,972 income − $5,775 expenses = $2,803 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,721
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,972
Total Expenses
$5,775
Mortgage P&I
99%
$2,951
Property Taxes
19%
$570
Home Insurance
7%
$205
HOA
21%
$622
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743