Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $134k initial cash invested.
-14.66%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$3,415
Rent
-$1,631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $5,046 expenses = $1,631 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,415
Total Expenses
$5,046
Mortgage P&I
81%
$2,770
Property Taxes
11%
$374
Home Insurance
6%
$192
HOA
2%
$70
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854