Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $137k initial cash invested.
-15.5%
Cash On Cash
2.29%
Cap Rate
0.4
DSCR
$2,900
Rent
-$1,765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $4,665 expenses = $1,765 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$4,665
Mortgage P&I
94%
$2,728
Property Taxes
12%
$347
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$725