Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $137k initial cash invested.
-11.97%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$4,237
Rent
-$1,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,237 income − $5,606 expenses = $1,369 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,676
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,237
Total Expenses
$5,606
Mortgage P&I
66%
$2,801
Property Taxes
10%
$420
Home Insurance
5%
$192
HOA
4%
$160
Property Management
15%
$636
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,059