Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $132k initial cash invested.
-11.15%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$3,509
Rent
-$1,226
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,509 income − $4,735 expenses = $1,226 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,509
Total Expenses
$4,735
Mortgage P&I
78%
$2,727
Property Taxes
4%
$139
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877