Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.05% first-year return on $132k initial cash invested.
-18.05%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$3,560
Rent
-$1,992
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,560 income − $5,552 expenses = $1,992 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,560
Total Expenses
$5,552
Mortgage P&I
75%
$2,677
Property Taxes
17%
$611
Home Insurance
5%
$191
HOA
10%
$365
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890