Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.76% first-year return on $134k initial cash invested.
-28.76%
Cash On Cash
-0.77%
Cap Rate
-0.13
DSCR
$1,032
Rent
-$3,204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,032 income − $4,236 expenses = $3,204 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%
$5,509
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,032
Total Expenses
$4,236
Mortgage P&I
272%
$2,809
Property Taxes
69%
$712
Home Insurance
21%
$220
HOA
0%
$0
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$258