Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.28% first-year return on $134k initial cash invested.
-19.28%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,620
Rent
-$2,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,620 income − $4,766 expenses = $2,146 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,502
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,620
Total Expenses
$4,766
Mortgage P&I
102%
$2,681
Property Taxes
24%
$629
Home Insurance
8%
$198
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$655