Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.56% first-year return on $132k initial cash invested.
-25.56%
Cash On Cash
0.02%
Cap Rate
0
DSCR
$1,442
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,442 income − $4,260 expenses = $2,818 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
$1,442
Total Expenses
$4,260
Mortgage P&I
192%
$2,770
Property Taxes
42%
$609
Home Insurance
13%
$189
HOA
0%
$0
Property Management
15%
$216
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$360