Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.42% first-year return on $136k initial cash invested.
-14.42%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,442
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $5,072 expenses = $1,630 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
$3,442
Total Expenses
$5,072
Mortgage P&I
82%
$2,815
Property Taxes
10%
$340
Home Insurance
6%
$200
HOA
2%
$65
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860