Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.66% first-year return on $133k initial cash invested.
-18.66%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$2,394
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,394 income − $4,470 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,394
Total Expenses
$4,470
Mortgage P&I
115%
$2,753
Property Taxes
16%
$376
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598