Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.34% first-year return on $133k initial cash invested.
-22.34%
Cash On Cash
0.93%
Cap Rate
0.15
DSCR
$2,065
Rent
-$2,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,065 income − $4,546 expenses = $2,481 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,065
Total Expenses
$4,546
Mortgage P&I
137%
$2,822
Property Taxes
26%
$540
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$516