Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.13% first-year return on $136k initial cash invested.
-20.13%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,159
Rent
-$2,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,159 income − $5,448 expenses = $2,289 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,159
Total Expenses
$5,448
Mortgage P&I
91%
$2,865
Property Taxes
27%
$861
Home Insurance
7%
$206
HOA
0%
$0
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790