Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.81% first-year return on $133k initial cash invested.
-23.81%
Cash On Cash
0.52%
Cap Rate
0.08
DSCR
$1,647
Rent
-$2,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,647 income − $4,292 expenses = $2,645 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.6%
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
$1,647
Total Expenses
$4,292
Mortgage P&I
171%
$2,815
Property Taxes
30%
$494
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$412