Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.39% first-year return on $138k initial cash invested.
-17.39%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,242
Rent
-$1,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,242 income − $5,237 expenses = $1,995 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%
$5,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,242
Total Expenses
$5,237
Mortgage P&I
89%
$2,893
Property Taxes
17%
$566
Home Insurance
6%
$201
HOA
1%
$21
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810