Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.64% first-year return on $133k initial cash invested.
-22.64%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,929
Rent
-$2,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,929 income − $4,443 expenses = $2,514 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,487
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,929
Total Expenses
$4,443
Mortgage P&I
144%
$2,769
Property Taxes
28%
$539
Home Insurance
11%
$210
HOA
0%
$0
Property Management
15%
$289
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$482