Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.74% first-year return on $134k initial cash invested.
-15.74%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$2,841
Rent
-$1,754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $4,595 expenses = $1,754 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,512
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,841
Total Expenses
$4,595
Mortgage P&I
95%
$2,695
Property Taxes
12%
$340
Home Insurance
7%
$196
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710