Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.53% first-year return on $133k initial cash invested.
-18.53%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,522
Rent
-$2,061
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,522 income − $4,583 expenses = $2,061 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,522
Total Expenses
$4,583
Mortgage P&I
110%
$2,766
Property Taxes
16%
$415
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$378
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$630