Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.1% first-year return on $134k initial cash invested.
-18.1%
Cash On Cash
2.04%
Cap Rate
0.33
DSCR
$2,970
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,970 income − $4,986 expenses = $2,016 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,509
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,970
Total Expenses
$4,986
Mortgage P&I
95%
$2,832
Property Taxes
18%
$536
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742