Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.19% first-year return on $134k initial cash invested.
-18.19%
Cash On Cash
1.8%
Cap Rate
0.3
DSCR
$2,763
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,763 income − $4,795 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,527
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,763
Total Expenses
$4,795
Mortgage P&I
100%
$2,751
Property Taxes
18%
$503
Home Insurance
7%
$198
HOA
1%
$16
Property Management
15%
$414
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691