Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.98% first-year return on $133k initial cash invested.
-21.98%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$2,037
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,037 income − $4,478 expenses = $2,441 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
$2,037
Total Expenses
$4,478
Mortgage P&I
138%
$2,815
Property Taxes
24%
$494
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$306
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509