Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.31% first-year return on $132k initial cash invested.
-15.31%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,162
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,162 income − $4,845 expenses = $1,683 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,423
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,162
Total Expenses
$4,845
Mortgage P&I
86%
$2,727
Property Taxes
13%
$402
Home Insurance
6%
$192
HOA
0%
$8
Property Management
15%
$474
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$790