Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.62% first-year return on $134k initial cash invested.
-7.62%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$4,631
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,631 income − $5,484 expenses = $853 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%
$5,537
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,631
Total Expenses
$5,484
Mortgage P&I
59%
$2,737
Property Taxes
5%
$243
Home Insurance
4%
$196
HOA
2%
$85
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,158