Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.04% first-year return on $136k initial cash invested.
-18.04%
Cash On Cash
2.25%
Cap Rate
0.35
DSCR
$2,891
Rent
-$2,040
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,891 income − $4,931 expenses = $2,040 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%
$5,604
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,891
Total Expenses
$4,931
Mortgage P&I
103%
$2,976
Property Taxes
4%
$121
Home Insurance
7%
$201
HOA
8%
$244
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$723