Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.91% first-year return on $132k initial cash invested.
-11.91%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$3,785
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,785 income − $5,096 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,434
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,785
Total Expenses
$5,096
Mortgage P&I
72%
$2,730
Property Taxes
9%
$358
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946