Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.75% first-year return on $136k initial cash invested.
-23.75%
Cash On Cash
0.35%
Cap Rate
0.06
DSCR
$1,777
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,777 income − $4,466 expenses = $2,689 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,613
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,777
Total Expenses
$4,466
Mortgage P&I
156%
$2,780
Property Taxes
21%
$376
Home Insurance
11%
$201
HOA
14%
$256
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444