Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.63% first-year return on $138k initial cash invested.
-16.63%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$3,938
Rent
-$1,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,938 income − $5,854 expenses = $1,916 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,726
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,938
Total Expenses
$5,854
Mortgage P&I
72%
$2,844
Property Taxes
23%
$909
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$984