Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.9% first-year return on $135k initial cash invested.
-25.9%
Cash On Cash
0.45%
Cap Rate
0.07
DSCR
$2,142
Rent
-$2,905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,142 income − $5,047 expenses = $2,905 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,551
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,142
Total Expenses
$5,047
Mortgage P&I
141%
$3,025
Property Taxes
12%
$260
Home Insurance
10%
$205
HOA
25%
$528
Property Management
15%
$321
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536