Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.07% first-year return on $134k initial cash invested.
-18.07%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$3,972
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,972 income − $5,982 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,972
Total Expenses
$5,982
Mortgage P&I
69%
$2,742
Property Taxes
29%
$1,141
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993