Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.13% first-year return on $133k initial cash invested.
-9.13%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$4,500
Rent
-$1,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $5,508 expenses = $1,008 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,454
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,500
Total Expenses
$5,508
Mortgage P&I
59%
$2,660
Property Taxes
10%
$471
Home Insurance
4%
$198
HOA
0%
$19
Property Management
15%
$675
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,125