Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.63% first-year return on $134k initial cash invested.
-23.63%
Cash On Cash
0.57%
Cap Rate
0.09
DSCR
$1,753
Rent
-$2,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,753 income − $4,391 expenses = $2,638 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
$1,753
Total Expenses
$4,391
Mortgage P&I
161%
$2,831
Property Taxes
30%
$523
Home Insurance
11%
$196
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438