Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.66% first-year return on $134k initial cash invested.
-16.66%
Cash On Cash
2.31%
Cap Rate
0.38
DSCR
$2,410
Rent
-$1,855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,410 income − $4,265 expenses = $1,855 out of pocket
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,410
Total Expenses
$4,265
Mortgage P&I
117%
$2,817
Property Taxes
4%
$96
Home Insurance
8%
$196
HOA
0%
$0
Property Management
15%
$362
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602