Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.15% first-year return on $134k initial cash invested.
-29.15%
Cash On Cash
-0.88%
Cap Rate
-0.15
DSCR
$1,604
Rent
-$3,243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,604 income − $4,847 expenses = $3,243 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
$1,604
Total Expenses
$4,847
Mortgage P&I
173%
$2,775
Property Taxes
31%
$495
Home Insurance
12%
$192
HOA
38%
$615
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$401