Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $134k initial cash invested.
-12.24%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$4,030
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,030 income − $5,400 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,539
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,030
Total Expenses
$5,400
Mortgage P&I
67%
$2,716
Property Taxes
14%
$554
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008