Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.26% first-year return on $135k initial cash invested.
-20.26%
Cash On Cash
1.34%
Cap Rate
0.22
DSCR
$3,169
Rent
-$2,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,169 income − $5,448 expenses = $2,279 out of pocket
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,169
Total Expenses
$5,448
Mortgage P&I
88%
$2,774
Property Taxes
31%
$978
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792