Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $136k initial cash invested.
-19.75%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$2,304
Rent
-$2,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $4,547 expenses = $2,243 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,304
Total Expenses
$4,547
Mortgage P&I
119%
$2,732
Property Taxes
18%
$404
Home Insurance
9%
$201
HOA
5%
$104
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576