Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.56% first-year return on $137k initial cash invested.
-21.56%
Cash On Cash
1.04%
Cap Rate
0.17
DSCR
$1,869
Rent
-$2,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,869 income − $4,331 expenses = $2,462 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,667
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,869
Total Expenses
$4,331
Mortgage P&I
154%
$2,877
Property Taxes
19%
$347
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$280
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$467