Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.68% first-year return on $133k initial cash invested.
-20.68%
Cash On Cash
1.26%
Cap Rate
0.21
DSCR
$2,283
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,283 income − $4,571 expenses = $2,288 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,465
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,283
Total Expenses
$4,571
Mortgage P&I
121%
$2,773
Property Taxes
23%
$525
Home Insurance
8%
$178
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$571