Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.63% first-year return on $136k initial cash invested.
-27.63%
Cash On Cash
-0.57%
Cap Rate
-0.09
DSCR
$1,242
Rent
-$3,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,242 income − $4,377 expenses = $3,135 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
$1,242
Total Expenses
$4,377
Mortgage P&I
227%
$2,819
Property Taxes
60%
$743
Home Insurance
18%
$219
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310