Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.09% first-year return on $135k initial cash invested.
-11.09%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$4,343
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,343 income − $5,595 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,343
Total Expenses
$5,595
Mortgage P&I
64%
$2,783
Property Taxes
12%
$528
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,086