Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $133k initial cash invested.
-17.9%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,056
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,056 income − $5,044 expenses = $1,988 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,056
Total Expenses
$5,044
Mortgage P&I
88%
$2,680
Property Taxes
23%
$706
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764