Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.5% first-year return on $132k initial cash invested.
-22.5%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$2,046
Rent
-$2,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,046 income − $4,514 expenses = $2,468 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,412
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,046
Total Expenses
$4,514
Mortgage P&I
132%
$2,698
Property Taxes
31%
$637
Home Insurance
10%
$196
HOA
0%
$0
Property Management
15%
$307
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$512