Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.07% first-year return on $134k initial cash invested.
-21.07%
Cash On Cash
1.32%
Cap Rate
0.21
DSCR
$3,004
Rent
-$2,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,004 income − $5,362 expenses = $2,358 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,004
Total Expenses
$5,362
Mortgage P&I
95%
$2,848
Property Taxes
28%
$849
Home Insurance
7%
$203
HOA
1%
$20
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751