Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $135k initial cash invested.
-13.17%
Cash On Cash
2.93%
Cap Rate
0.51
DSCR
$4,415
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,415 income − $5,895 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,564
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,415
Total Expenses
$5,895
Mortgage P&I
60%
$2,661
Property Taxes
21%
$922
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104