Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.09% first-year return on $132k initial cash invested.
-16.09%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$3,772
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $5,539 expenses = $1,767 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%
$5,419
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,772
Total Expenses
$5,539
Mortgage P&I
72%
$2,721
Property Taxes
12%
$458
Home Insurance
5%
$192
HOA
9%
$357
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943