Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.88% first-year return on $134k initial cash invested.
-21.88%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,622
Rent
-$2,444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,622 income − $4,066 expenses = $2,444 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,527
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,622
Total Expenses
$4,066
Mortgage P&I
171%
$2,774
Property Taxes
19%
$315
Home Insurance
12%
$198
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406