Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.13% first-year return on $136k initial cash invested.
-9.13%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$4,730
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $5,766 expenses = $1,036 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%
$5,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$5,766
Mortgage P&I
60%
$2,818
Property Taxes
10%
$486
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182