Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $135k initial cash invested.
-18.7%
Cash On Cash
1.77%
Cap Rate
0.29
DSCR
$2,842
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,842 income − $4,947 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,575
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,842
Total Expenses
$4,947
Mortgage P&I
99%
$2,813
Property Taxes
14%
$409
Home Insurance
7%
$196
HOA
6%
$165
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710