Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.96% first-year return on $136k initial cash invested.
-14.96%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$3,634
Rent
-$1,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,634 income − $5,331 expenses = $1,697 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,634
Total Expenses
$5,331
Mortgage P&I
76%
$2,760
Property Taxes
17%
$627
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$545
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908