Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.83% first-year return on $136k initial cash invested.
-14.83%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,553
Rent
-$1,680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,553 income − $5,233 expenses = $1,680 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,617
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,553
Total Expenses
$5,233
Mortgage P&I
80%
$2,825
Property Taxes
14%
$500
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888