Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.53% first-year return on $134k initial cash invested.
-15.53%
Cash On Cash
2.4%
Cap Rate
0.41
DSCR
$3,499
Rent
-$1,732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,499 income − $5,231 expenses = $1,732 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
$3,499
Total Expenses
$5,231
Mortgage P&I
77%
$2,693
Property Taxes
19%
$672
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$875