Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.83% first-year return on $134k initial cash invested.
-6.83%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$5,165
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,165 income − $5,925 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
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
$5,165
Total Expenses
$5,925
Mortgage P&I
52%
$2,673
Property Taxes
11%
$580
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,291