Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.37% first-year return on $138k initial cash invested.
-17.37%
Cash On Cash
1.95%
Cap Rate
0.34
DSCR
$3,994
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,994 income − $5,996 expenses = $2,002 out of pocket
Investment Breakdown
|
Purchase Price
$573k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$115k
Closing costs
1%
$5,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$5,996
Mortgage P&I
69%
$2,775
Property Taxes
26%
$1,057
Home Insurance
5%
$205
HOA
1%
$42
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$998