Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.28% first-year return on $132k initial cash invested.
-25.28%
Cash On Cash
0.21%
Cap Rate
0.03
DSCR
$1,559
Rent
-$2,785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,559 income − $4,344 expenses = $2,785 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
$1,559
Total Expenses
$4,344
Mortgage P&I
181%
$2,818
Property Taxes
38%
$586
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390