Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.7% first-year return on $134k initial cash invested.
-29.7%
Cash On Cash
-1.03%
Cap Rate
-0.17
DSCR
$1,485
Rent
-$3,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,485 income − $4,789 expenses = $3,304 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
$1,485
Total Expenses
$4,789
Mortgage P&I
187%
$2,775
Property Taxes
33%
$495
Home Insurance
13%
$192
HOA
41%
$615
Property Management
15%
$223
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$371