Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.67% first-year return on $136k initial cash invested.
-17.67%
Cash On Cash
2.2%
Cap Rate
0.35
DSCR
$2,752
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,752 income − $4,749 expenses = $1,997 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,752
Total Expenses
$4,749
Mortgage P&I
106%
$2,913
Property Taxes
12%
$319
Home Insurance
7%
$196
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688