Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.84% first-year return on $135k initial cash invested.
-22.84%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$1,702
Rent
-$2,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,702 income − $4,263 expenses = $2,561 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,702
Total Expenses
$4,263
Mortgage P&I
163%
$2,779
Property Taxes
27%
$458
Home Insurance
12%
$196
HOA
1%
$13
Property Management
15%
$255
CapEx
4%
$68
Vacancy
0%
$0
Maintenance
4%
$68
Other
25%
$426