Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.16% first-year return on $133k initial cash invested.
-14.16%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$3,193
Rent
-$1,573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $4,766 expenses = $1,573 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
$3,193
Total Expenses
$4,766
Mortgage P&I
86%
$2,756
Property Taxes
9%
$285
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798