Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $133k initial cash invested.
-18.82%
Cash On Cash
1.5%
Cap Rate
0.26
DSCR
$2,569
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,569 income − $4,654 expenses = $2,085 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%
$5,472
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,569
Total Expenses
$4,654
Mortgage P&I
104%
$2,664
Property Taxes
14%
$366
Home Insurance
9%
$236
HOA
6%
$155
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$642