Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.14% first-year return on $135k initial cash invested.
-9.14%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$4,463
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,463 income − $5,488 expenses = $1,025 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,463
Total Expenses
$5,488
Mortgage P&I
64%
$2,841
Property Taxes
8%
$366
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$669
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116