Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $138k initial cash invested.
-18.83%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$1,969
Rent
-$2,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,969 income − $4,134 expenses = $2,165 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%
$5,712
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,969
Total Expenses
$4,134
Mortgage P&I
144%
$2,843
Property Taxes
7%
$140
Home Insurance
10%
$206
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492