Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $136k initial cash invested.
-14.58%
Cash On Cash
2.79%
Cap Rate
0.46
DSCR
$3,407
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,407 income − $5,055 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,604
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,407
Total Expenses
$5,055
Mortgage P&I
83%
$2,815
Property Taxes
10%
$340
Home Insurance
6%
$200
HOA
2%
$65
Property Management
15%
$511
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$852