Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.57% first-year return on $137k initial cash invested.
-16.57%
Cash On Cash
2.88%
Cap Rate
0.44
DSCR
$3,469
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,469 income − $5,367 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,687
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,469
Total Expenses
$5,367
Mortgage P&I
90%
$3,122
Property Taxes
11%
$380
Home Insurance
6%
$200
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$867