Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $133k initial cash invested.
-18.83%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$3,492
Rent
-$2,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $5,578 expenses = $2,086 out of pocket
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,473
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$5,578
Mortgage P&I
79%
$2,748
Property Taxes
20%
$698
Home Insurance
6%
$197
HOA
7%
$258
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873