Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.37% first-year return on $134k initial cash invested.
-25.37%
Cash On Cash
0.12%
Cap Rate
0.02
DSCR
$1,380
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,380 income − $4,212 expenses = $2,832 out of pocket
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,521
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,380
Total Expenses
$4,212
Mortgage P&I
205%
$2,831
Property Taxes
38%
$523
Home Insurance
14%
$196
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$345