Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $133k initial cash invested.
-14.2%
Cash On Cash
3.06%
Cap Rate
0.49
DSCR
$3,659
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,659 income − $5,235 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,483
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,659
Total Expenses
$5,235
Mortgage P&I
77%
$2,826
Property Taxes
13%
$458
Home Insurance
5%
$195
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$915