Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.88% first-year return on $133k initial cash invested.
-16.88%
Cash On Cash
2.35%
Cap Rate
0.38
DSCR
$3,220
Rent
-$1,865
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $5,085 expenses = $1,865 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
$3,220
Total Expenses
$5,085
Mortgage P&I
87%
$2,806
Property Taxes
17%
$541
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$805