Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $134k initial cash invested.
-18.82%
Cash On Cash
1.42%
Cap Rate
0.25
DSCR
$2,306
Rent
-$2,098
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $4,404 expenses = $2,098 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,306
Total Expenses
$4,404
Mortgage P&I
115%
$2,659
Property Taxes
19%
$443
Home Insurance
9%
$196
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576