Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.2% first-year return on $134k initial cash invested.
-17.2%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$3,205
Rent
-$1,920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,205 income − $5,125 expenses = $1,920 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,520
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,205
Total Expenses
$5,125
Mortgage P&I
87%
$2,778
Property Taxes
19%
$613
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$801