Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.3% first-year return on $136k initial cash invested.
-26.3%
Cash On Cash
0.46%
Cap Rate
0.07
DSCR
$1,581
Rent
-$2,977
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,581 income − $4,558 expenses = $2,977 out of pocket
Investment Breakdown
|
Purchase Price
$561k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,610
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,581
Total Expenses
$4,558
Mortgage P&I
198%
$3,128
Property Taxes
24%
$384
Home Insurance
13%
$198
HOA
6%
$90
Property Management
15%
$237
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$395