Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.81% first-year return on $133k initial cash invested.
-21.81%
Cash On Cash
0.74%
Cap Rate
0.13
DSCR
$2,326
Rent
-$2,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,326 income − $4,740 expenses = $2,414 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,326
Total Expenses
$4,740
Mortgage P&I
114%
$2,660
Property Taxes
23%
$535
Home Insurance
9%
$203
HOA
10%
$225
Property Management
15%
$349
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$582