Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.1% first-year return on $135k initial cash invested.
-16.1%
Cash On Cash
2.38%
Cap Rate
0.4
DSCR
$3,155
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,155 income − $4,960 expenses = $1,805 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
$3,155
Total Expenses
$4,960
Mortgage P&I
88%
$2,779
Property Taxes
15%
$458
Home Insurance
6%
$196
HOA
0%
$13
Property Management
15%
$473
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789