Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.19% first-year return on $135k initial cash invested.
-17.19%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$3,297
Rent
-$1,929
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,297 income − $5,226 expenses = $1,929 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,556
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,297
Total Expenses
$5,226
Mortgage P&I
84%
$2,758
Property Taxes
19%
$632
Home Insurance
6%
$196
HOA
2%
$57
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$824