Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.33% first-year return on $133k initial cash invested.
-23.33%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$1,607
Rent
-$2,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,607 income − $4,191 expenses = $2,584 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,471
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,607
Total Expenses
$4,191
Mortgage P&I
174%
$2,792
Property Taxes
27%
$427
Home Insurance
13%
$201
HOA
0%
$0
Property Management
15%
$241
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$402