Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $134k initial cash invested.
-16.38%
Cash On Cash
2.43%
Cap Rate
0.39
DSCR
$2,363
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $4,185 expenses = $1,822 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,363
Total Expenses
$4,185
Mortgage P&I
120%
$2,840
Property Taxes
1%
$18
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591