Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.74% first-year return on $133k initial cash invested.
-18.74%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,698
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,698 income − $4,778 expenses = $2,080 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,698
Total Expenses
$4,778
Mortgage P&I
103%
$2,778
Property Taxes
17%
$471
Home Insurance
9%
$234
HOA
0%
$0
Property Management
15%
$405
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$674