Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.29% first-year return on $134k initial cash invested.
-17.29%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,220
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,220 income − $4,157 expenses = $1,937 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,545
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,220
Total Expenses
$4,157
Mortgage P&I
121%
$2,688
Property Taxes
8%
$178
Home Insurance
9%
$196
HOA
1%
$29
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555