Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.25% first-year return on $134k initial cash invested.
-18.25%
Cash On Cash
2%
Cap Rate
0.32
DSCR
$2,918
Rent
-$2,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,918 income − $4,952 expenses = $2,034 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,511
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,918
Total Expenses
$4,952
Mortgage P&I
97%
$2,834
Property Taxes
18%
$518
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730