Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $133k initial cash invested.
-21.17%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$2,071
Rent
-$2,345
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,071 income − $4,416 expenses = $2,345 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
$2,071
Total Expenses
$4,416
Mortgage P&I
129%
$2,664
Property Taxes
18%
$366
Home Insurance
11%
$236
HOA
7%
$155
Property Management
15%
$311
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518