Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.48% first-year return on $135k initial cash invested.
-11.48%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$4,268
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,268 income − $5,563 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,268
Total Expenses
$5,563
Mortgage P&I
66%
$2,800
Property Taxes
12%
$515
Home Insurance
5%
$199
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,067