Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.1% first-year return on $136k initial cash invested.
-21.1%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$1,885
Rent
-$2,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,885 income − $4,280 expenses = $2,395 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,629
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,885
Total Expenses
$4,280
Mortgage P&I
148%
$2,797
Property Taxes
20%
$379
Home Insurance
11%
$200
HOA
0%
$0
Property Management
15%
$283
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$471