Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.56% first-year return on $135k initial cash invested.
-16.56%
Cash On Cash
2.23%
Cap Rate
0.37
DSCR
$3,157
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,157 income − $5,024 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,587
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,157
Total Expenses
$5,024
Mortgage P&I
88%
$2,781
Property Taxes
9%
$278
Home Insurance
6%
$200
HOA
8%
$250
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$789