Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $134k initial cash invested.
-21.01%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,355
Rent
-$2,350
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $4,705 expenses = $2,350 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%
$5,535
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,355
Total Expenses
$4,705
Mortgage P&I
121%
$2,845
Property Taxes
23%
$532
Home Insurance
8%
$198
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589