Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.3% first-year return on $134k initial cash invested.
-30.3%
Cash On Cash
-1.18%
Cap Rate
-0.2
DSCR
$1,358
Rent
-$3,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,358 income − $4,729 expenses = $3,371 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,358
Total Expenses
$4,729
Mortgage P&I
204%
$2,775
Property Taxes
36%
$495
Home Insurance
14%
$192
HOA
45%
$615
Property Management
15%
$204
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$340