Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.56% first-year return on $136k initial cash invested.
-28.56%
Cash On Cash
-0.64%
Cap Rate
-0.1
DSCR
$869
Rent
-$3,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$869 income − $4,096 expenses = $3,227 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
$869
Total Expenses
$4,096
Mortgage P&I
333%
$2,891
Property Taxes
68%
$592
Home Insurance
23%
$196
HOA
0%
$0
Property Management
15%
$130
CapEx
4%
$35
Vacancy
0%
$0
Maintenance
4%
$35
Other
25%
$217