Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.17% first-year return on $132k initial cash invested.
-16.17%
Cash On Cash
2.43%
Cap Rate
0.4
DSCR
$3,086
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $4,861 expenses = $1,775 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%
$5,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,086
Total Expenses
$4,861
Mortgage P&I
89%
$2,750
Property Taxes
14%
$421
Home Insurance
6%
$192
HOA
1%
$17
Property Management
15%
$463
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$772