Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $136k initial cash invested.
-7.37%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$4,375
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,375 income − $5,210 expenses = $835 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,375
Total Expenses
$5,210
Mortgage P&I
64%
$2,787
Property Taxes
3%
$122
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094