Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.52% first-year return on $134k initial cash invested.
-26.52%
Cash On Cash
-0.27%
Cap Rate
-0.05
DSCR
$2,024
Rent
-$2,950
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,024 income − $4,974 expenses = $2,950 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
$2,024
Total Expenses
$4,974
Mortgage P&I
136%
$2,743
Property Taxes
53%
$1,067
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$304
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$506