Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.86% first-year return on $136k initial cash invested.
-32.86%
Cash On Cash
-1.68%
Cap Rate
-0.27
DSCR
$1,272
Rent
-$3,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,272 income − $5,000 expenses = $3,728 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,272
Total Expenses
$5,000
Mortgage P&I
227%
$2,890
Property Taxes
102%
$1,302
Home Insurance
15%
$197
HOA
0%
$0
Property Management
15%
$191
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$318