Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.86% first-year return on $136k initial cash invested.
-26.86%
Cash On Cash
-0.37%
Cap Rate
-0.06
DSCR
$1,409
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,409 income − $4,456 expenses = $3,047 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,409
Total Expenses
$4,456
Mortgage P&I
200%
$2,819
Property Taxes
53%
$743
Home Insurance
16%
$219
HOA
0%
$0
Property Management
15%
$211
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$352