Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.86% first-year return on $136k initial cash invested.
-17.86%
Cash On Cash
2%
Cap Rate
0.33
DSCR
$3,734
Rent
-$2,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,734 income − $5,763 expenses = $2,029 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%
$5,633
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,734
Total Expenses
$5,763
Mortgage P&I
76%
$2,821
Property Taxes
26%
$958
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934