Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.21% first-year return on $134k initial cash invested.
-26.21%
Cash On Cash
-0.2%
Cap Rate
-0.03
DSCR
$2,087
Rent
-$2,916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,087 income − $5,003 expenses = $2,916 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,087
Total Expenses
$5,003
Mortgage P&I
131%
$2,743
Property Taxes
51%
$1,067
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522