Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $135k initial cash invested.
-15.21%
Cash On Cash
2.41%
Cap Rate
0.41
DSCR
$3,130
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $4,836 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,553
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,130
Total Expenses
$4,836
Mortgage P&I
86%
$2,698
Property Taxes
14%
$426
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$782