Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.38% first-year return on $133k initial cash invested.
-20.38%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$2,675
Rent
-$2,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,675 income − $4,932 expenses = $2,257 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,470
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,675
Total Expenses
$4,932
Mortgage P&I
104%
$2,786
Property Taxes
25%
$670
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669