Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.95% first-year return on $134k initial cash invested.
-8.95%
Cash On Cash
4.13%
Cap Rate
0.69
DSCR
$4,083
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $5,085 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,541
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$5,085
Mortgage P&I
67%
$2,744
Property Taxes
4%
$143
Home Insurance
5%
$201
HOA
1%
$38
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,021