Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.22% first-year return on $133k initial cash invested.
-9.22%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$3,846
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,846 income − $4,870 expenses = $1,024 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,846
Total Expenses
$4,870
Mortgage P&I
72%
$2,756
Property Taxes
2%
$62
Home Insurance
5%
$205
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962