Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.88% first-year return on $135k initial cash invested.
-32.88%
Cash On Cash
-1.73%
Cap Rate
-0.28
DSCR
$945
Rent
-$3,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$945 income − $4,656 expenses = $3,711 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$945
Total Expenses
$4,656
Mortgage P&I
303%
$2,868
Property Taxes
116%
$1,099
Home Insurance
20%
$192
HOA
5%
$43
Property Management
15%
$142
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$236