Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.86% first-year return on $133k initial cash invested.
-26.86%
Cash On Cash
0.11%
Cap Rate
0.02
DSCR
$1,043
Rent
-$2,968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,043 income − $4,011 expenses = $2,968 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,456
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,043
Total Expenses
$4,011
Mortgage P&I
286%
$2,978
Property Taxes
33%
$340
Home Insurance
18%
$192
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$42
Vacancy
0%
$0
Maintenance
4%
$42
Other
25%
$261