Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.04% first-year return on $136k initial cash invested.
-24.04%
Cash On Cash
0.66%
Cap Rate
0.1
DSCR
$1,756
Rent
-$2,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,756 income − $4,472 expenses = $2,716 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,756
Total Expenses
$4,472
Mortgage P&I
168%
$2,952
Property Taxes
28%
$486
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$439