Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.11% first-year return on $136k initial cash invested.
-18.11%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$2,616
Rent
-$2,054
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,616 income − $4,670 expenses = $2,054 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,616
Total Expenses
$4,670
Mortgage P&I
105%
$2,742
Property Taxes
17%
$441
Home Insurance
8%
$198
HOA
1%
$33
Property Management
15%
$392
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$654