Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.32% first-year return on $133k initial cash invested.
-18.32%
Cash On Cash
2.17%
Cap Rate
0.34
DSCR
$2,826
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,826 income − $4,861 expenses = $2,035 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,826
Total Expenses
$4,861
Mortgage P&I
103%
$2,917
Property Taxes
14%
$396
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706