Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.33% first-year return on $136k initial cash invested.
-10.33%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$3,996
Rent
-$1,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $5,163 expenses = $1,167 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$5,163
Mortgage P&I
70%
$2,801
Property Taxes
6%
$248
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$599
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$999