Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.21% first-year return on $133k initial cash invested.
-14.21%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$3,325
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $4,901 expenses = $1,576 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,325
Total Expenses
$4,901
Mortgage P&I
82%
$2,740
Property Taxes
11%
$373
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831