Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.5% first-year return on $133k initial cash invested.
-17.5%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$3,651
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $5,592 expenses = $1,941 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$5,592
Mortgage P&I
74%
$2,717
Property Taxes
25%
$930
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913