Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.06% first-year return on $135k initial cash invested.
-20.06%
Cash On Cash
1.38%
Cap Rate
0.23
DSCR
$2,295
Rent
-$2,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,295 income − $4,547 expenses = $2,252 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,295
Total Expenses
$4,547
Mortgage P&I
122%
$2,797
Property Taxes
20%
$456
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574