Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.94% first-year return on $136k initial cash invested.
-21.94%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,115
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,115 income − $4,607 expenses = $2,492 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,634
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,115
Total Expenses
$4,607
Mortgage P&I
135%
$2,861
Property Taxes
24%
$514
Home Insurance
10%
$210
HOA
0%
$6
Property Management
15%
$317
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$529