Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $135k initial cash invested.
-19.8%
Cash On Cash
1.48%
Cap Rate
0.24
DSCR
$2,223
Rent
-$2,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,223 income − $4,445 expenses = $2,222 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
$2,223
Total Expenses
$4,445
Mortgage P&I
127%
$2,819
Property Taxes
16%
$361
Home Insurance
9%
$198
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556