Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.53% first-year return on $133k initial cash invested.
-19.53%
Cash On Cash
1.26%
Cap Rate
0.22
DSCR
$2,273
Rent
-$2,172
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,273 income − $4,445 expenses = $2,172 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,273
Total Expenses
$4,445
Mortgage P&I
117%
$2,660
Property Taxes
19%
$442
Home Insurance
8%
$192
HOA
3%
$60
Property Management
15%
$341
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$568