Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $133k initial cash invested.
-17.82%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,311
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,311 income − $4,285 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,473
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,311
Total Expenses
$4,285
Mortgage P&I
122%
$2,816
Property Taxes
7%
$170
Home Insurance
8%
$190
HOA
0%
$0
Property Management
15%
$347
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$578