Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.15% first-year return on $134k initial cash invested.
-15.15%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$2,662
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,662 income − $4,347 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,662
Total Expenses
$4,347
Mortgage P&I
101%
$2,698
Property Taxes
7%
$180
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$399
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$666