Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.46% first-year return on $136k initial cash invested.
-20.46%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$1,919
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,919 income − $4,245 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,919
Total Expenses
$4,245
Mortgage P&I
151%
$2,906
Property Taxes
11%
$207
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480