Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $136k initial cash invested.
-20.59%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,048
Rent
-$2,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,048 income − $4,384 expenses = $2,336 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,048
Total Expenses
$4,384
Mortgage P&I
137%
$2,811
Property Taxes
19%
$390
Home Insurance
10%
$200
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512