Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $134k initial cash invested.
-21.72%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$1,545
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,545 income − $3,961 expenses = $2,416 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,545
Total Expenses
$3,961
Mortgage P&I
179%
$2,761
Property Taxes
17%
$266
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$232
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$386