Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.69% first-year return on $136k initial cash invested.
-12.69%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$3,330
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $4,764 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,598
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$4,764
Mortgage P&I
82%
$2,724
Property Taxes
8%
$250
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832