Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $134k initial cash invested.
-16.8%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$3,058
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $4,935 expenses = $1,877 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
$3,058
Total Expenses
$4,935
Mortgage P&I
90%
$2,751
Property Taxes
16%
$503
Home Insurance
6%
$198
HOA
1%
$16
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764