Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.79% first-year return on $136k initial cash invested.
-20.79%
Cash On Cash
1.17%
Cap Rate
0.19
DSCR
$1,762
Rent
-$2,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,762 income − $4,126 expenses = $2,364 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,639
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,762
Total Expenses
$4,126
Mortgage P&I
161%
$2,843
Property Taxes
13%
$225
Home Insurance
11%
$201
HOA
1%
$13
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440