Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.06% first-year return on $134k initial cash invested.
-10.06%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,587
Rent
-$1,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $5,707 expenses = $1,120 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,506
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,587
Total Expenses
$5,707
Mortgage P&I
60%
$2,731
Property Taxes
12%
$555
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,147