Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $134k initial cash invested.
-13.35%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$3,721
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,721 income − $5,210 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,515
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,721
Total Expenses
$5,210
Mortgage P&I
73%
$2,702
Property Taxes
13%
$498
Home Insurance
6%
$224
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930