Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.12% first-year return on $138k initial cash invested.
-20.12%
Cash On Cash
1.27%
Cap Rate
0.21
DSCR
$2,084
Rent
-$2,312
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,084 income − $4,396 expenses = $2,312 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
$2,084
Total Expenses
$4,396
Mortgage P&I
136%
$2,832
Property Taxes
15%
$313
Home Insurance
10%
$210
HOA
2%
$41
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$521