Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.17% first-year return on $134k initial cash invested.
-24.17%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,422
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,422 income − $4,111 expenses = $2,689 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
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
$1,422
Total Expenses
$4,111
Mortgage P&I
199%
$2,834
Property Taxes
28%
$402
Home Insurance
14%
$192
HOA
0%
$0
Property Management
15%
$213
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$356