Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $135k initial cash invested.
-16.88%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$2,582
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,582 income − $4,483 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,582
Total Expenses
$4,483
Mortgage P&I
105%
$2,722
Property Taxes
12%
$319
Home Insurance
8%
$203
HOA
0%
$0
Property Management
15%
$387
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$646