Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.07% first-year return on $132k initial cash invested.
-14.07%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$2,919
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,919 income − $4,462 expenses = $1,543 out of pocket
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$102k
Closing costs
1%
$5,122
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,919
Total Expenses
$4,462
Mortgage P&I
90%
$2,628
Property Taxes
7%
$198
Home Insurance
6%
$184
HOA
2%
$50
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730