Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.89% first-year return on $132k initial cash invested.
-25.89%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$1,186
Rent
-$2,851
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,186 income − $4,037 expenses = $2,851 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,435
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,186
Total Expenses
$4,037
Mortgage P&I
231%
$2,744
Property Taxes
27%
$320
Home Insurance
16%
$194
HOA
18%
$211
Property Management
15%
$178
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$296