Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.14% first-year return on $135k initial cash invested.
-27.14%
Cash On Cash
-0.53%
Cap Rate
-0.09
DSCR
$751
Rent
-$3,060
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$751 income − $3,811 expenses = $3,060 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,586
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$751
Total Expenses
$3,811
Mortgage P&I
370%
$2,782
Property Taxes
63%
$470
Home Insurance
26%
$198
HOA
0%
$0
Property Management
15%
$113
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$188