Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $135k initial cash invested.
-23.12%
Cash On Cash
0.56%
Cap Rate
0.09
DSCR
$2,516
Rent
-$2,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,516 income − $5,114 expenses = $2,598 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,564
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,516
Total Expenses
$5,114
Mortgage P&I
110%
$2,755
Property Taxes
22%
$562
Home Insurance
8%
$201
HOA
15%
$388
Property Management
15%
$377
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$629