Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $134k initial cash invested.
-13.8%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$3,571
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,571 income − $5,115 expenses = $1,544 out of pocket
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,536
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,571
Total Expenses
$5,115
Mortgage P&I
77%
$2,756
Property Taxes
13%
$448
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893