Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $134k initial cash invested.
-21.17%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$2,160
Rent
-$2,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,160 income − $4,515 expenses = $2,355 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,160
Total Expenses
$4,515
Mortgage P&I
128%
$2,769
Property Taxes
24%
$518
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$324
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$540