Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.78% first-year return on $135k initial cash invested.
-10.78%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$3,912
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $5,122 expenses = $1,210 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,555
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$5,122
Mortgage P&I
69%
$2,718
Property Taxes
8%
$324
Home Insurance
5%
$203
HOA
0%
$0
Property Management
15%
$587
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$978