Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $133k initial cash invested.
-13.73%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$2,799
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,799 income − $4,315 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,799
Total Expenses
$4,315
Mortgage P&I
94%
$2,644
Property Taxes
4%
$112
Home Insurance
7%
$198
HOA
1%
$17
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700