Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.82% first-year return on $135k initial cash invested.
-15.82%
Cash On Cash
2.64%
Cap Rate
0.43
DSCR
$3,578
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,578 income − $5,364 expenses = $1,786 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,578
Total Expenses
$5,364
Mortgage P&I
80%
$2,873
Property Taxes
16%
$571
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$537
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894