Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $138k initial cash invested.
-14.91%
Cash On Cash
2.62%
Cap Rate
0.44
DSCR
$3,234
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,234 income − $4,947 expenses = $1,713 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%
$5,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,234
Total Expenses
$4,947
Mortgage P&I
88%
$2,832
Property Taxes
10%
$313
Home Insurance
6%
$210
HOA
1%
$41
Property Management
15%
$485
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$808