Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.05% first-year return on $128k initial cash invested.
-17.05%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,546
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,546 income − $4,358 expenses = $1,812 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,546
Total Expenses
$4,358
Mortgage P&I
110%
$2,791
Property Taxes
6%
$153
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636