Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.29% first-year return on $132k initial cash invested.
-20.29%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$1,789
Rent
-$2,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,789 income − $4,027 expenses = $2,238 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,447
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,789
Total Expenses
$4,027
Mortgage P&I
148%
$2,644
Property Taxes
19%
$332
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447