Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $138k initial cash invested.
-12.12%
Cash On Cash
3.31%
Cap Rate
0.56
DSCR
$3,876
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,876 income − $5,270 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,713
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$5,270
Mortgage P&I
73%
$2,817
Property Taxes
8%
$299
Home Insurance
5%
$203
HOA
2%
$91
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969