Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.94% first-year return on $136k initial cash invested.
-28.94%
Cash On Cash
-0.75%
Cap Rate
-0.12
DSCR
$785
Rent
-$3,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$785 income − $4,055 expenses = $3,270 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.7%
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
$785
Total Expenses
$4,055
Mortgage P&I
368%
$2,891
Property Taxes
75%
$592
Home Insurance
25%
$196
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$196