Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.52% first-year return on $133k initial cash invested.
-20.52%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$3,601
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,601 income − $5,867 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,601
Total Expenses
$5,867
Mortgage P&I
75%
$2,713
Property Taxes
18%
$630
Home Insurance
5%
$196
HOA
17%
$600
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900