Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $134k initial cash invested.
-16.99%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$2,325
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,325 income − $4,215 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,325
Total Expenses
$4,215
Mortgage P&I
113%
$2,632
Property Taxes
12%
$275
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$581