Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $132k initial cash invested.
-15.3%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$4,221
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,221 income − $5,906 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,221
Total Expenses
$5,906
Mortgage P&I
65%
$2,746
Property Taxes
22%
$938
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$633
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,055