Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.48% first-year return on $134k initial cash invested.
-21.48%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,100
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $4,497 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,100
Total Expenses
$4,497
Mortgage P&I
129%
$2,713
Property Taxes
28%
$584
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$315
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$525