Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $136k initial cash invested.
-16.95%
Cash On Cash
2.01%
Cap Rate
0.34
DSCR
$2,698
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $4,616 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,609
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$4,616
Mortgage P&I
102%
$2,748
Property Taxes
14%
$375
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674