Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.49% first-year return on $132k initial cash invested.
-17.49%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$2,854
Rent
-$1,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,854 income − $4,784 expenses = $1,930 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,449
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$4,784
Mortgage P&I
94%
$2,693
Property Taxes
19%
$529
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714