Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.45% first-year return on $135k initial cash invested.
-14.45%
Cash On Cash
2.8%
Cap Rate
0.47
DSCR
$3,614
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,614 income − $5,240 expenses = $1,626 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$5,240
Mortgage P&I
77%
$2,780
Property Taxes
15%
$526
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904