Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.03% first-year return on $138k initial cash invested.
-16.03%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$3,229
Rent
-$1,839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $5,068 expenses = $1,839 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%
$5,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$5,068
Mortgage P&I
89%
$2,882
Property Taxes
13%
$432
Home Insurance
6%
$200
HOA
0%
$5
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807