Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $133k initial cash invested.
-21.72%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$2,225
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,225 income − $4,633 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,477
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,225
Total Expenses
$4,633
Mortgage P&I
126%
$2,813
Property Taxes
25%
$560
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$334
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$556