Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $136k initial cash invested.
-7.93%
Cash On Cash
4.43%
Cap Rate
0.74
DSCR
$4,369
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,369 income − $5,269 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,369
Total Expenses
$5,269
Mortgage P&I
64%
$2,804
Property Taxes
4%
$162
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092