Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $45,762 initial cash invested.
-9.47%
Cash On Cash
3.53%
Cap Rate
0.55
DSCR
$1,160
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,160 income − $1,521 expenses = $361 out of pocket
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,762
Downpayment
20%
$26,440
Closing costs
1%
$1,322
Rehab
0%
$0
Furnishing
14%
$18,000
Cashflow
Total Income
$1,160
Total Expenses
$1,521
Mortgage P&I
61%
$704
Property Taxes
18%
$205
Home Insurance
5%
$56
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290