Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.49% first-year return on $133k initial cash invested.
-18.49%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$2,877
Rent
-$2,043
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $4,920 expenses = $2,043 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,457
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$4,920
Mortgage P&I
98%
$2,806
Property Taxes
19%
$541
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$719