Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.44% first-year return on $132k initial cash invested.
-26.44%
Cash On Cash
-0.05%
Cap Rate
-0.01
DSCR
$1,277
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,277 income − $4,196 expenses = $2,919 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,452
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,277
Total Expenses
$4,196
Mortgage P&I
223%
$2,845
Property Taxes
43%
$546
Home Insurance
15%
$192
HOA
0%
$0
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$319