Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.58% first-year return on $135k initial cash invested.
-11.58%
Cash On Cash
3.52%
Cap Rate
0.59
DSCR
$3,949
Rent
-$1,305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,949 income − $5,254 expenses = $1,305 out of pocket
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,584
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,949
Total Expenses
$5,254
Mortgage P&I
70%
$2,783
Property Taxes
9%
$371
Home Insurance
5%
$184
HOA
1%
$21
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987