Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $133k initial cash invested.
-17.1%
Cash On Cash
2.27%
Cap Rate
0.37
DSCR
$2,762
Rent
-$1,889
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $4,651 expenses = $1,889 out of pocket
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,762
Total Expenses
$4,651
Mortgage P&I
102%
$2,810
Property Taxes
12%
$319
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690