Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.11% first-year return on $135k initial cash invested.
-22.11%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$1,850
Rent
-$2,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $4,341 expenses = $2,491 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,850
Total Expenses
$4,341
Mortgage P&I
155%
$2,867
Property Taxes
21%
$383
Home Insurance
11%
$203
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462