Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.86% first-year return on $133k initial cash invested.
-16.86%
Cash On Cash
2.1%
Cap Rate
0.35
DSCR
$2,285
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,285 income − $4,160 expenses = $1,875 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,285
Total Expenses
$4,160
Mortgage P&I
120%
$2,746
Property Taxes
6%
$126
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571