Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.97% first-year return on $135k initial cash invested.
-11.97%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,789
Rent
-$1,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,789 income − $5,131 expenses = $1,342 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%
$5,549
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,789
Total Expenses
$5,131
Mortgage P&I
73%
$2,760
Property Taxes
9%
$356
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947