Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.86% first-year return on $133k initial cash invested.
-23.86%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$774
Rent
-$2,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$774 income − $3,428 expenses = $2,654 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$774
Total Expenses
$3,428
Mortgage P&I
357%
$2,762
Property Taxes
13%
$102
Home Insurance
25%
$192
HOA
0%
$0
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$194