Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $134k initial cash invested.
-13.69%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,096
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,096 income − $4,629 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,544
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,096
Total Expenses
$4,629
Mortgage P&I
89%
$2,769
Property Taxes
5%
$160
Home Insurance
6%
$196
HOA
1%
$18
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774