Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $136k initial cash invested.
-15.47%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,314
Rent
-$1,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,314 income − $5,069 expenses = $1,755 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,314
Total Expenses
$5,069
Mortgage P&I
82%
$2,711
Property Taxes
16%
$514
Home Insurance
6%
$201
HOA
2%
$52
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$828