Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $136k initial cash invested.
-22.38%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$1,609
Rent
-$2,530
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,609 income − $4,139 expenses = $2,530 out of pocket
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,603
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,609
Total Expenses
$4,139
Mortgage P&I
177%
$2,841
Property Taxes
20%
$328
Home Insurance
12%
$199
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402