Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $134k initial cash invested.
-14.66%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$2,871
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,871 income − $4,505 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,871
Total Expenses
$4,505
Mortgage P&I
92%
$2,638
Property Taxes
8%
$229
Home Insurance
9%
$259
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718