Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.21% first-year return on $135k initial cash invested.
-16.21%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,703
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,703 income − $4,530 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,585
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,703
Total Expenses
$4,530
Mortgage P&I
104%
$2,809
Property Taxes
7%
$190
Home Insurance
9%
$234
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676