Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.12% first-year return on $132k initial cash invested.
-21.12%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$2,442
Rent
-$2,326
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,442 income − $4,768 expenses = $2,326 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,437
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,442
Total Expenses
$4,768
Mortgage P&I
115%
$2,818
Property Taxes
24%
$586
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$366
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$610