Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.94% first-year return on $136k initial cash invested.
-12.94%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,379
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,379 income − $4,841 expenses = $1,462 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
$3,379
Total Expenses
$4,841
Mortgage P&I
83%
$2,792
Property Taxes
7%
$231
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845