Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.84% first-year return on $133k initial cash invested.
-22.84%
Cash On Cash
1.32%
Cap Rate
0.2
DSCR
$2,238
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,238 income − $4,775 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,238
Total Expenses
$4,775
Mortgage P&I
136%
$3,052
Property Taxes
20%
$445
Home Insurance
9%
$192
HOA
0%
$10
Property Management
15%
$336
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$560