Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.39% first-year return on $136k initial cash invested.
-8.39%
Cash On Cash
4.17%
Cap Rate
0.71
DSCR
$4,266
Rent
-$948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,266 income − $5,214 expenses = $948 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
$4,266
Total Expenses
$5,214
Mortgage P&I
64%
$2,724
Property Taxes
6%
$250
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,066