Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $135k initial cash invested.
-15.83%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$2,848
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,848 income − $4,628 expenses = $1,780 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%
$5,569
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,848
Total Expenses
$4,628
Mortgage P&I
96%
$2,724
Property Taxes
11%
$314
Home Insurance
7%
$198
HOA
1%
$25
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$712