Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $134k initial cash invested.
-17.47%
Cash On Cash
2.81%
Cap Rate
0.42
DSCR
$4,493
Rent
-$1,955
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,493 income − $6,448 expenses = $1,955 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,537
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,493
Total Expenses
$6,448
Mortgage P&I
68%
$3,072
Property Taxes
23%
$1,021
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123