Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.73% first-year return on $138k initial cash invested.
-14.73%
Cash On Cash
2.62%
Cap Rate
0.45
DSCR
$3,991
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,991 income − $5,680 expenses = $1,689 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,693
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,991
Total Expenses
$5,680
Mortgage P&I
69%
$2,773
Property Taxes
20%
$792
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998