Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.24% first-year return on $135k initial cash invested.
-11.24%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$4,699
Rent
-$1,264
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,699 income − $5,963 expenses = $1,264 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,567
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,699
Total Expenses
$5,963
Mortgage P&I
58%
$2,735
Property Taxes
12%
$567
Home Insurance
4%
$195
HOA
4%
$210
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,175