Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.33% first-year return on $132k initial cash invested.
-26.33%
Cash On Cash
0.41%
Cap Rate
0.06
DSCR
$1,992
Rent
-$2,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,992 income − $4,880 expenses = $2,888 out of pocket
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,410
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,992
Total Expenses
$4,880
Mortgage P&I
150%
$2,995
Property Taxes
37%
$732
Home Insurance
10%
$196
HOA
0%
$0
Property Management
15%
$299
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$498