Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.62% first-year return on $133k initial cash invested.
-15.62%
Cash On Cash
3.11%
Cap Rate
0.47
DSCR
$3,007
Rent
-$1,737
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,007 income − $4,744 expenses = $1,737 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,497
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,007
Total Expenses
$4,744
Mortgage P&I
101%
$3,041
Property Taxes
2%
$68
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$451
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$752