Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.3% first-year return on $137k initial cash invested.
-19.3%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$2,396
Rent
-$2,206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,396 income − $4,602 expenses = $2,206 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,675
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,396
Total Expenses
$4,602
Mortgage P&I
118%
$2,839
Property Taxes
16%
$391
Home Insurance
9%
$222
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599