Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.05% first-year return on $136k initial cash invested.
-11.05%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$5,193
Rent
-$1,248
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,193 income − $6,441 expenses = $1,248 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,193
Total Expenses
$6,441
Mortgage P&I
56%
$2,900
Property Taxes
16%
$852
Home Insurance
4%
$196
HOA
0%
$0
Property Management
15%
$779
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,298