Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.37% first-year return on $133k initial cash invested.
-9.37%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$3,900
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,900 income − $4,941 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,492
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,900
Total Expenses
$4,941
Mortgage P&I
68%
$2,651
Property Taxes
4%
$172
Home Insurance
5%
$208
HOA
1%
$38
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975