Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.78% first-year return on $135k initial cash invested.
-25.78%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$1,340
Rent
-$2,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,340 income − $4,230 expenses = $2,890 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,548
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,340
Total Expenses
$4,230
Mortgage P&I
205%
$2,748
Property Taxes
48%
$642
Home Insurance
15%
$196
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$335