Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.91% first-year return on $134k initial cash invested.
-12.91%
Cash On Cash
3.15%
Cap Rate
0.53
DSCR
$3,752
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,752 income − $5,192 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,517
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,752
Total Expenses
$5,192
Mortgage P&I
73%
$2,737
Property Taxes
12%
$454
Home Insurance
5%
$200
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938