Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.32% first-year return on $133k initial cash invested.
-24.32%
Cash On Cash
0.18%
Cap Rate
0.03
DSCR
$1,465
Rent
-$2,697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,465 income − $4,162 expenses = $2,697 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,479
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,465
Total Expenses
$4,162
Mortgage P&I
186%
$2,719
Property Taxes
37%
$541
Home Insurance
14%
$198
HOA
0%
$0
Property Management
15%
$220
CapEx
4%
$59
Vacancy
0%
$0
Maintenance
4%
$59
Other
25%
$366