Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.82% first-year return on $134k initial cash invested.
-23.82%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$1,080
Rent
-$2,650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,080 income − $3,730 expenses = $2,650 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,080
Total Expenses
$3,730
Mortgage P&I
251%
$2,714
Property Taxes
26%
$276
Home Insurance
21%
$222
HOA
0%
$0
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$270