Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.56% first-year return on $138k initial cash invested.
-11.56%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$4,001
Rent
-$1,329
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,001 income − $5,330 expenses = $1,329 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
$4,001
Total Expenses
$5,330
Mortgage P&I
70%
$2,817
Property Taxes
7%
$299
Home Insurance
5%
$203
HOA
2%
$91
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000