Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.55% first-year return on $134k initial cash invested.
-14.55%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,171
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,171 income − $4,792 expenses = $1,621 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,508
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,171
Total Expenses
$4,792
Mortgage P&I
83%
$2,631
Property Taxes
14%
$442
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$793