Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $136k initial cash invested.
-11.82%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$4,464
Rent
-$1,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,464 income − $5,804 expenses = $1,340 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,620
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,464
Total Expenses
$5,804
Mortgage P&I
61%
$2,731
Property Taxes
16%
$735
Home Insurance
4%
$194
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116