Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.61% first-year return on $134k initial cash invested.
-6.61%
Cash On Cash
4.76%
Cap Rate
0.8
DSCR
$4,832
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,832 income − $5,567 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,832
Total Expenses
$5,567
Mortgage P&I
56%
$2,724
Property Taxes
7%
$332
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208