Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.67% first-year return on $134k initial cash invested.
-11.67%
Cash On Cash
3.63%
Cap Rate
0.59
DSCR
$3,830
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,830 income − $5,130 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,509
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,830
Total Expenses
$5,130
Mortgage P&I
73%
$2,813
Property Taxes
7%
$286
Home Insurance
5%
$193
HOA
0%
$0
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958