Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.45% first-year return on $136k initial cash invested.
-25.45%
Cash On Cash
-0.3%
Cap Rate
-0.05
DSCR
$929
Rent
-$2,894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$929 income − $3,823 expenses = $2,894 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$929
Total Expenses
$3,823
Mortgage P&I
292%
$2,717
Property Taxes
50%
$463
Home Insurance
21%
$198
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232