Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.11% first-year return on $134k initial cash invested.
-4.11%
Cash On Cash
5.35%
Cap Rate
0.91
DSCR
$5,159
Rent
-$457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,159 income − $5,616 expenses = $457 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
$5,159
Total Expenses
$5,616
Mortgage P&I
52%
$2,705
Property Taxes
5%
$243
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290