Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.93% first-year return on $133k initial cash invested.
-19.93%
Cash On Cash
1.96%
Cap Rate
0.3
DSCR
$2,800
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,800 income − $5,017 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,800
Total Expenses
$5,017
Mortgage P&I
107%
$3,001
Property Taxes
17%
$470
Home Insurance
7%
$192
HOA
0%
$10
Property Management
15%
$420
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$700