Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.49% first-year return on $133k initial cash invested.
-19.49%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$2,815
Rent
-$2,167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,815 income − $4,982 expenses = $2,167 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,497
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,815
Total Expenses
$4,982
Mortgage P&I
100%
$2,826
Property Taxes
19%
$536
Home Insurance
7%
$192
HOA
3%
$76
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704