Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15% first-year return on $132k initial cash invested.
-15%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$3,229
Rent
-$1,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,229 income − $4,878 expenses = $1,649 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
$3,229
Total Expenses
$4,878
Mortgage P&I
84%
$2,727
Property Taxes
12%
$402
Home Insurance
6%
$192
HOA
0%
$8
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807