Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.56% first-year return on $132k initial cash invested.
-18.56%
Cash On Cash
1.72%
Cap Rate
0.29
DSCR
$2,565
Rent
-$2,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $4,602 expenses = $2,037 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,416
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$4,602
Mortgage P&I
106%
$2,711
Property Taxes
15%
$379
Home Insurance
11%
$280
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641