Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.03% first-year return on $136k initial cash invested.
-20.03%
Cash On Cash
1.75%
Cap Rate
0.27
DSCR
$2,405
Rent
-$2,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $4,668 expenses = $2,263 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,405
Total Expenses
$4,668
Mortgage P&I
124%
$2,984
Property Taxes
14%
$334
Home Insurance
8%
$196
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601