Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.52% first-year return on $132k initial cash invested.
-23.52%
Cash On Cash
0.71%
Cap Rate
0.11
DSCR
$1,896
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,896 income − $4,493 expenses = $2,597 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
$1,896
Total Expenses
$4,493
Mortgage P&I
150%
$2,845
Property Taxes
29%
$546
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474