Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.97% first-year return on $134k initial cash invested.
-19.97%
Cash On Cash
1.13%
Cap Rate
0.2
DSCR
$2,504
Rent
-$2,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,504 income − $4,734 expenses = $2,230 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,524
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,504
Total Expenses
$4,734
Mortgage P&I
106%
$2,652
Property Taxes
27%
$683
Home Insurance
8%
$193
HOA
0%
$4
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$626