Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.94% first-year return on $137k initial cash invested.
-11.94%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,956
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,956 income − $5,323 expenses = $1,367 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,956
Total Expenses
$5,323
Mortgage P&I
70%
$2,774
Property Taxes
11%
$444
Home Insurance
5%
$201
HOA
0%
$6
Property Management
15%
$593
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989