Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.35% first-year return on $132k initial cash invested.
-27.35%
Cash On Cash
-0.45%
Cap Rate
-0.07
DSCR
$1,065
Rent
-$3,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,065 income − $4,080 expenses = $3,015 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,442
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,065
Total Expenses
$4,080
Mortgage P&I
260%
$2,770
Property Taxes
57%
$609
Home Insurance
18%
$189
HOA
0%
$0
Property Management
15%
$160
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$266