Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.15% first-year return on $133k initial cash invested.
-13.15%
Cash On Cash
2.98%
Cap Rate
0.51
DSCR
$3,197
Rent
-$1,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,197 income − $4,657 expenses = $1,460 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,197
Total Expenses
$4,657
Mortgage P&I
84%
$2,694
Property Taxes
5%
$149
Home Insurance
6%
$196
HOA
3%
$83
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799