Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.14% first-year return on $134k initial cash invested.
-26.14%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,164
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,164 income − $4,094 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,547
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,164
Total Expenses
$4,094
Mortgage P&I
242%
$2,817
Property Taxes
45%
$519
Home Insurance
17%
$198
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$291