Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.62% first-year return on $135k initial cash invested.
-20.62%
Cash On Cash
0.95%
Cap Rate
0.17
DSCR
$2,564
Rent
-$2,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,564 income − $4,880 expenses = $2,316 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,564
Total Expenses
$4,880
Mortgage P&I
104%
$2,655
Property Taxes
30%
$769
Home Insurance
9%
$224
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641