Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.29% first-year return on $137k initial cash invested.
-19.29%
Cash On Cash
1.71%
Cap Rate
0.28
DSCR
$2,508
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,508 income − $4,718 expenses = $2,210 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,508
Total Expenses
$4,718
Mortgage P&I
116%
$2,921
Property Taxes
16%
$394
Home Insurance
8%
$200
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627