Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $137k initial cash invested.
-18.7%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$2,199
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,199 income − $4,329 expenses = $2,130 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
$2,199
Total Expenses
$4,329
Mortgage P&I
124%
$2,728
Property Taxes
16%
$347
Home Insurance
9%
$198
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550