Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.61% first-year return on $146k initial cash invested.
-4.61%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$5,003
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,003 income − $5,562 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,003
Total Expenses
$5,562
Mortgage P&I
55%
$2,751
Property Taxes
4%
$218
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,251