Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.81% first-year return on $138k initial cash invested.
-14.81%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$2,996
Rent
-$1,700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,996 income − $4,696 expenses = $1,700 out of pocket
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,996
Total Expenses
$4,696
Mortgage P&I
96%
$2,877
Property Taxes
6%
$181
Home Insurance
7%
$200
HOA
0%
$0
Property Management
15%
$449
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749