Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.94% first-year return on $135k initial cash invested.
-13.94%
Cash On Cash
3.01%
Cap Rate
0.49
DSCR
$3,488
Rent
-$1,565
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $5,053 expenses = $1,565 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%
$5,556
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$5,053
Mortgage P&I
81%
$2,819
Property Taxes
10%
$361
Home Insurance
6%
$198
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872