Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $134k initial cash invested.
-15.62%
Cash On Cash
2.47%
Cap Rate
0.41
DSCR
$2,656
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,656 income − $4,402 expenses = $1,746 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,656
Total Expenses
$4,402
Mortgage P&I
105%
$2,777
Property Taxes
6%
$157
Home Insurance
7%
$194
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$664