Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.73% first-year return on $134k initial cash invested.
-8.73%
Cash On Cash
4.18%
Cap Rate
0.7
DSCR
$4,130
Rent
-$978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,130 income − $5,108 expenses = $978 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
$4,130
Total Expenses
$5,108
Mortgage P&I
66%
$2,744
Property Taxes
3%
$143
Home Insurance
5%
$201
HOA
1%
$38
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032