Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.2% first-year return on $136k initial cash invested.
-12.2%
Cash On Cash
3.39%
Cap Rate
0.57
DSCR
$4,347
Rent
-$1,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $5,733 expenses = $1,386 out of pocket
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$5,733
Mortgage P&I
64%
$2,803
Property Taxes
15%
$644
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,087