Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.1% first-year return on $136k initial cash invested.
-32.1%
Cash On Cash
-1.48%
Cap Rate
-0.24
DSCR
$1,440
Rent
-$3,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,440 income − $5,081 expenses = $3,641 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
$1,440
Total Expenses
$5,081
Mortgage P&I
201%
$2,890
Property Taxes
90%
$1,302
Home Insurance
14%
$197
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360