Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.83% first-year return on $133k initial cash invested.
-17.83%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,204
Rent
-$1,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,204 income − $4,185 expenses = $1,981 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%
$5,493
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,204
Total Expenses
$4,185
Mortgage P&I
122%
$2,691
Property Taxes
11%
$241
Home Insurance
9%
$195
HOA
0%
$0
Property Management
15%
$331
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$551