Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.51% first-year return on $133k initial cash invested.
-24.51%
Cash On Cash
0.8%
Cap Rate
0.12
DSCR
$1,951
Rent
-$2,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $4,673 expenses = $2,722 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.3%
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
$1,951
Total Expenses
$4,673
Mortgage P&I
154%
$3,009
Property Taxes
27%
$535
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488