Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.76% first-year return on $135k initial cash invested.
-14.76%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$4,073
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,073 income − $5,730 expenses = $1,657 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%
$5,560
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,073
Total Expenses
$5,730
Mortgage P&I
68%
$2,758
Property Taxes
16%
$652
Home Insurance
5%
$200
HOA
4%
$165
Property Management
15%
$611
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,018