Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.81% first-year return on $134k initial cash invested.
-18.81%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$3,098
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,098 income − $5,203 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,536
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,098
Total Expenses
$5,203
Mortgage P&I
87%
$2,710
Property Taxes
26%
$807
Home Insurance
6%
$199
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774