Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.28% first-year return on $127k initial cash invested.
-15.28%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$2,610
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,610 income − $4,233 expenses = $1,623 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$2,610
Total Expenses
$4,233
Mortgage P&I
106%
$2,773
Property Taxes
1%
$16
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$392
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$652