Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.14% first-year return on $133k initial cash invested.
-20.14%
Cash On Cash
1.15%
Cap Rate
0.2
DSCR
$2,209
Rent
-$2,225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,209 income − $4,434 expenses = $2,225 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,455
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,209
Total Expenses
$4,434
Mortgage P&I
120%
$2,660
Property Taxes
22%
$493
Home Insurance
10%
$222
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552