Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $134k initial cash invested.
-15.76%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,448
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $5,206 expenses = $1,758 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%
$5,516
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$5,206
Mortgage P&I
78%
$2,693
Property Taxes
19%
$672
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862