Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.1% first-year return on $138k initial cash invested.
-16.1%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$2,573
Rent
-$1,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,573 income − $4,424 expenses = $1,851 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
$2,573
Total Expenses
$4,424
Mortgage P&I
110%
$2,843
Property Taxes
5%
$140
Home Insurance
8%
$206
HOA
0%
$0
Property Management
15%
$386
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$643