Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $136k initial cash invested.
-11.97%
Cash On Cash
3.28%
Cap Rate
0.56
DSCR
$3,836
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $5,194 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,836
Total Expenses
$5,194
Mortgage P&I
71%
$2,742
Property Taxes
10%
$384
Home Insurance
6%
$228
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959