Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $134k initial cash invested.
-22.53%
Cash On Cash
1.13%
Cap Rate
0.18
DSCR
$2,667
Rent
-$2,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,667 income − $5,183 expenses = $2,516 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,523
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,667
Total Expenses
$5,183
Mortgage P&I
110%
$2,930
Property Taxes
29%
$771
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667