Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.74% first-year return on $133k initial cash invested.
-19.74%
Cash On Cash
1.53%
Cap Rate
0.25
DSCR
$2,202
Rent
-$2,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,202 income − $4,398 expenses = $2,196 out of pocket
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,202
Total Expenses
$4,398
Mortgage P&I
128%
$2,808
Property Taxes
16%
$342
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$330
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$550