Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $133k initial cash invested.
-13.73%
Cash On Cash
2.96%
Cap Rate
0.49
DSCR
$2,872
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,872 income − $4,392 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,872
Total Expenses
$4,392
Mortgage P&I
96%
$2,754
Property Taxes
2%
$68
Home Insurance
7%
$191
HOA
0%
$0
Property Management
15%
$431
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$718