Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.82% first-year return on $135k initial cash invested.
-21.82%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,486
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,486 income − $3,946 expenses = $2,460 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
$1,486
Total Expenses
$3,946
Mortgage P&I
189%
$2,809
Property Taxes
13%
$190
Home Insurance
16%
$234
HOA
0%
$0
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$372