Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.53% first-year return on $135k initial cash invested.
-10.53%
Cash On Cash
3.86%
Cap Rate
0.64
DSCR
$4,753
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,753 income − $5,936 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,560
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,753
Total Expenses
$5,936
Mortgage P&I
59%
$2,783
Property Taxes
14%
$680
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188