Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.38% first-year return on $134k initial cash invested.
-22.38%
Cash On Cash
1.1%
Cap Rate
0.17
DSCR
$1,986
Rent
-$2,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,986 income − $4,476 expenses = $2,490 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.0%
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
$1,986
Total Expenses
$4,476
Mortgage P&I
147%
$2,915
Property Taxes
21%
$417
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$298
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$496